Flat
HA5
0 beds
0 baths
Pheonix Works, Cornwall Road, Hatch End HA5
London, England · HA5
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£32,594
↗ 14%After 5 Years
Change In Property Value
£95,420
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,004 | £35,529 | £36,062 | £36,964 | £37,888 | £181,446 |
| Total Expenses | £28,023 | £28,125 | £28,220 | £28,352 | £28,487 | £141,206 |
| Profit Before Tax | £6,981 | £7,404 | £7,842 | £8,612 | £9,401 | £40,240 |
| Profit After Tax | £5,655 | £5,997 | £6,352 | £6,976 | £7,615 | £32,594 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £5,662 | £19,997 | £31,343 | £40,230 | £30,782 | £128,014 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change