Flat SE4 2 beds 1 bath

St Asaph Court, St. Asaph Road, London SE4

London, England · SE4

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£17,479

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

50%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£17,397	£17,484	£17,589	£17,696	£17,815	£87,981
Profit Before Tax	£3,591	£3,819	£4,247	£4,685	£5,238	£21,579
Profit After Tax	£2,909	£3,093	£3,440	£3,795	£4,243	£17,479
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£2,912	£3,097	£9,940	£15,398	£19,683	£51,029
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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