Flat HA0 0 beds 0 baths

Plaza Parade, London HA0

London, England · HA0

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£102,707

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£70,800	£71,862	£72,940	£74,763	£76,633	£366,998
Total Expenses	£47,690	£47,846	£47,995	£48,219	£48,449	£240,199
Profit Before Tax	£23,110	£24,016	£24,945	£26,544	£28,184	£126,799
Profit After Tax	£18,719	£19,453	£20,205	£21,501	£22,829	£102,707
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£18,731	£43,453	£63,046	£78,509	£62,545	£266,284
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	10%	15%	19%	15%	65%

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