Flat
HA5
3 beds
2 baths
Royston Grove, Hatch End HA5
London, England · HA5
View property listing
Initial Investment
£184,482First YearProfit From Rental Income
£24,362
↗ 13%After 5 Years
Change In Property Value
£76,329
↗ 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 | £27,996 | £28,416 | £28,842 | £29,563 | £30,302 | £145,120 |
| Total Expenses | £22,816 | £22,908 | £22,992 | £23,106 | £23,222 | £115,043 |
| Profit Before Tax | £5,180 | £5,508 | £5,851 | £6,458 | £7,080 | £30,076 |
| Profit After Tax | £4,196 | £4,461 | £4,739 | £5,231 | £5,735 | £24,362 |
| Change In Property Value | £6 | £11,199 | £19,990 | £26,602 | £18,532 | £76,329 |
| Net Return | £4,201 | £15,661 | £24,729 | £31,832 | £24,267 | £100,691 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 8% | 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