Flat SE2 2 beds 1 bath

Bostall Lane, London SE2

London, England · SE2

Initial Investment

First Year

£154,750First Year

Profit From Rental Income

After 5 Years

£26,458

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£49,034

↗ 10%After 5 Years

Return On Investment

49%

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	£29,232	£29,670	£30,412	£31,173	£32,108	£152,595
Total Expenses	£23,769	£23,859	£23,976	£24,096	£24,232	£119,931
Profit Before Tax	£5,463	£5,812	£6,436	£7,077	£7,876	£32,664
Profit After Tax	£4,425	£4,708	£5,214	£5,732	£6,379	£26,458
Change In Property Value	£5	£5	£9,500	£16,958	£22,566	£49,034
Net Return	£4,430	£4,712	£14,714	£22,690	£28,945	£75,491
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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