Flat HA1 2 beds 2 baths

Gayton Road, Chesterton House Gayton Road HA1

London, England · HA1

Initial Investment

First Year

£140,750First Year

Profit From Rental Income

After 5 Years

£31,847

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£59,297

↗ 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	£25,668	£26,053	£26,444	£27,105	£27,783	£133,052
Total Expenses	£18,563	£18,651	£18,732	£18,839	£18,950	£93,735
Profit Before Tax	£7,105	£7,402	£7,712	£8,265	£8,833	£39,317
Profit After Tax	£5,755	£5,995	£6,247	£6,695	£7,154	£31,847
Change In Property Value	£4	£8,700	£15,530	£20,666	£14,397	£59,297
Net Return	£5,759	£14,695	£21,777	£27,361	£21,551	£91,143
Return From Rental Income (%)	4%	4%	4%	5%	5%	23%
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