Flat
SE22
2 beds
1 bath
East Dulwich Grove, East Dulwich SE22
Initial Investment
£408,724First YearProfit From Rental Income
£22,787
↗ 6%After 5 Years
Change In Property Value
£126,113
↗ 20%After 5 Years
Return On Investment
36%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £34,920 | £35,618 | £36,509 | £37,422 | £38,357 | £182,826 |
| Total Expenses | £30,686 | £30,801 | £30,933 | £31,069 | £31,205 | £154,694 |
| Profit Before Tax | £4,234 | £4,817 | £5,575 | £6,353 | £7,152 | £28,132 |
| Profit After Tax | £3,430 | £3,902 | £4,516 | £5,146 | £5,793 | £22,787 |
| Change In Property Value | £12,700 | £12,954 | £26,426 | £34,354 | £39,679 | £126,113 |
| Net Return | £16,130 | £16,856 | £30,942 | £39,500 | £45,472 | £148,900 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 6% |
| Total Net Return (%) | 4% | 4% | 8% | 10% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change