Flat
HA0
1 bed
1 bath
Williams Way, London, United Kingdom HA0
London, England · HA0
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-1,857
↘ -8%After 5 Years
Change In Property Value
£10,224
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,428 | £4,494 | £4,562 | £4,676 | £4,793 | £22,953 |
| Total Expenses | £4,856 | £4,913 | £4,960 | £5,014 | £5,068 | £24,810 |
| Profit Before Tax | £-428 | £-418 | £-398 | £-338 | £-275 | £-1,857 |
| Profit After Tax | £-428 | £-418 | £-398 | £-338 | £-275 | £-1,857 |
| Change In Property Value | £1 | £1,500 | £2,678 | £3,563 | £2,482 | £10,224 |
| Net Return | £-427 | £1,082 | £2,279 | £3,225 | £2,207 | £8,366 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change