Flat HA0 2 beds 1 bath

Freight Building, Mount Pleasant, 10 Liberty Centre HA0

London, England · HA0

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£22,568

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 14%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£19,764	£20,060	£20,361	£20,870	£21,392	£102,448
Total Expenses	£14,755	£14,835	£14,906	£14,998	£15,093	£74,587
Profit Before Tax	£5,009	£5,226	£5,456	£5,872	£6,299	£27,861
Profit After Tax	£4,057	£4,233	£4,419	£4,756	£5,102	£22,568
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£4,061	£10,933	£16,379	£20,671	£16,189	£68,233
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%

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