Flat SE4 2 beds 1 bath

St Asaph Court, St. Asaph Road, London SE4

London, England · SE4

Initial Investment

First Year

£116,250First Year

Profit From Rental Income

After 5 Years

£21,310

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£37,678

↗ 10%After 5 Years

Return On Investment

51%

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	£23,568	£23,922	£24,520	£25,133	£25,887	£123,028
Total Expenses	£19,138	£19,226	£19,336	£19,447	£19,572	£96,719
Profit Before Tax	£4,430	£4,695	£5,184	£5,685	£6,315	£26,309
Profit After Tax	£3,588	£3,803	£4,199	£4,605	£5,115	£21,310
Change In Property Value	£4	£4	£7,300	£13,031	£17,340	£37,678
Net Return	£3,592	£3,807	£11,499	£17,636	£22,455	£58,988
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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