Detached
SE22
4 beds
2 baths
Grove Vale, East Dulwich, London SE22
Initial Investment
£611,549First YearProfit From Rental Income
£18,040
↗ 3%After 5 Years
Change In Property Value
£177,750
↗ 20%After 5 Years
Return On Investment
32%
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 | £42,960 | £43,819 | £44,915 | £46,038 | £47,188 | £224,920 |
| Total Expenses | £40,305 | £40,403 | £40,523 | £40,646 | £40,772 | £202,648 |
| Profit Before Tax | £2,655 | £3,417 | £4,392 | £5,391 | £6,417 | £22,271 |
| Profit After Tax | £2,150 | £2,767 | £3,557 | £4,367 | £5,197 | £18,040 |
| Change In Property Value | £17,900 | £18,258 | £37,246 | £48,420 | £55,925 | £177,750 |
| Net Return | £20,050 | £21,025 | £40,804 | £52,787 | £61,123 | £195,790 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 3% | 3% | 7% | 9% | 10% | 32% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change