Flat
SE8
2 beds
2 baths
Grove Street, London SE8
London, England · SE8
View property listing
Initial Investment
£191,500First YearProfit From Rental Income
£13,102
↗ 7%After 5 Years
Change In Property Value
£59,873
↗ 10%After 5 Years
Return On Investment
38%
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 | £30,156 | £30,608 | £31,374 | £32,158 | £33,123 | £157,418 |
| Total Expenses | £28,027 | £28,118 | £28,238 | £28,360 | £28,499 | £141,243 |
| Profit Before Tax | £2,129 | £2,490 | £3,136 | £3,798 | £4,623 | £16,176 |
| Profit After Tax | £1,724 | £2,017 | £2,540 | £3,076 | £3,745 | £13,102 |
| Change In Property Value | £6 | £6 | £11,600 | £20,706 | £27,554 | £59,873 |
| Net Return | £1,730 | £2,023 | £14,140 | £23,783 | £31,299 | £72,975 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change