Flat HA0 0 beds 0 baths

Plaza Parade, London HA0

London, England · HA0

Initial Investment

First Year

£303,500First Year

Profit From Rental Income

After 5 Years

£74,914

↗ 25%After 5 Years

Change In Property Value

After 5 Years

£122,683

↗ 14%After 5 Years

Return On Investment

67%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£53,100	£53,897	£54,705	£56,073	£57,474	£275,248
Total Expenses	£36,268	£36,397	£36,519	£36,698	£36,880	£182,762
Profit Before Tax	£16,833	£17,499	£18,186	£19,375	£20,594	£92,487
Profit After Tax	£13,634	£14,174	£14,731	£15,694	£16,681	£74,914
Change In Property Value	£9	£18,000	£32,130	£42,756	£29,787	£122,683
Net Return	£13,643	£32,175	£46,861	£58,450	£46,468	£197,597
Return From Rental Income (%)	4%	5%	5%	5%	5%	25%
Total Net Return (%)	4%	11%	15%	19%	15%	67%

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