Flat
HA2
1 bed
1 bath
Rayners Lane, The Turret HA2
London, England · HA2
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£6,811
↗ 13%After 5 Years
Change In Property Value
£22,492
↗ 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 | £9,732 | £9,878 | £10,026 | £10,277 | £10,534 | £50,447 |
| Total Expenses | £8,282 | £8,347 | £8,402 | £8,469 | £8,538 | £42,038 |
| Profit Before Tax | £1,450 | £1,531 | £1,624 | £1,807 | £1,996 | £8,408 |
| Profit After Tax | £1,174 | £1,240 | £1,315 | £1,464 | £1,617 | £6,811 |
| Change In Property Value | £2 | £3,300 | £5,891 | £7,839 | £5,461 | £22,492 |
| Net Return | £1,176 | £4,540 | £7,206 | £9,303 | £7,078 | £29,303 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change