Flat SE2 2 beds 2 baths

Hermitage Close, London SE2

London, England · SE2

Initial Investment

First Year

£86,497First Year

Profit From Rental Income

After 5 Years

£16,637

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£28,903

↗ 10%After 5 Years

Return On Investment

53%

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	£18,084	£18,355	£18,814	£19,284	£19,863	£94,401
Total Expenses	£14,617	£14,683	£14,766	£14,850	£14,944	£73,861
Profit Before Tax	£3,467	£3,672	£4,048	£4,434	£4,919	£20,540
Profit After Tax	£2,808	£2,974	£3,279	£3,592	£3,984	£16,637
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,903
Net Return	£2,811	£2,977	£8,879	£13,588	£17,286	£45,541
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	16%	20%	53%

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