Flat
HA7
2 beds
2 baths
Arc House, 85 London Road HA7
London, England · HA7
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£18,522
↗ 12%After 5 Years
Change In Property Value
£62,704
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,004 | £23,349 | £23,699 | £24,292 | £24,899 | £119,243 |
| Total Expenses | £19,101 | £19,185 | £19,261 | £19,363 | £19,466 | £96,376 |
| Profit Before Tax | £3,903 | £4,164 | £4,438 | £4,929 | £5,433 | £22,867 |
| Profit After Tax | £3,162 | £3,373 | £3,595 | £3,993 | £4,401 | £18,522 |
| Change In Property Value | £5 | £9,200 | £16,422 | £21,853 | £15,224 | £62,704 |
| Net Return | £3,166 | £12,573 | £20,017 | £25,846 | £19,625 | £81,227 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change