Flat SE4 2 beds 1 bath

St Asaph Court, St. Asaph Road, London SE4

London, England · SE4

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£6,323

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£46,340

↗ 14%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,636	£15,871	£16,109	£16,511	£16,924	£81,051
Total Expenses	£14,501	£14,575	£14,640	£14,722	£14,806	£73,244
Profit Before Tax	£1,135	£1,296	£1,469	£1,789	£2,118	£7,807
Profit After Tax	£919	£1,049	£1,190	£1,449	£1,716	£6,323
Change In Property Value	£3	£6,799	£12,136	£16,150	£11,251	£46,340
Net Return	£922	£7,848	£13,326	£17,599	£12,967	£52,663
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	7%	12%	16%	12%	49%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change