Flat
HA9
1 bed
1 bath
455 High Road HA9
London, England · HA9
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£26,887
↗ 25%After 5 Years
Change In Property Value
£47,028
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,252 | £21,571 | £21,894 | £22,442 | £23,003 | £110,162 |
| Total Expenses | £15,226 | £15,307 | £15,381 | £15,477 | £15,576 | £76,967 |
| Profit Before Tax | £6,026 | £6,263 | £6,514 | £6,964 | £7,427 | £33,194 |
| Profit After Tax | £4,881 | £5,073 | £5,276 | £5,641 | £6,016 | £26,887 |
| Change In Property Value | £3 | £6,900 | £12,317 | £16,390 | £11,418 | £47,028 |
| Net Return | £4,885 | £11,973 | £17,593 | £22,031 | £17,434 | £73,916 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 6% | 25% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change