Flat
HA8
2 beds
1 bath
High Street, Futura Apartments HA8
London, England · HA8
View property listing
Initial Investment
£44,200First YearProfit From Rental Income
£-3,385
↘ -8%After 5 Years
Change In Property Value
£19,629
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,676 | £6,843 | £7,014 | £33,590 |
| Total Expenses | £7,281 | £7,341 | £7,392 | £7,450 | £7,510 | £36,974 |
| Profit Before Tax | £-801 | £-764 | £-716 | £-608 | £-496 | £-3,385 |
| Profit After Tax | £-801 | £-764 | £-716 | £-608 | £-496 | £-3,385 |
| Change In Property Value | £1 | £2,880 | £5,141 | £6,841 | £4,766 | £19,629 |
| Net Return | £-800 | £2,116 | £4,425 | £6,233 | £4,270 | £16,245 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -8% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change