Flat
HA9
1 bed
1 bath
Carmel Court HA9
London, England · HA9
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£19,691
↗ 23%After 5 Years
Change In Property Value
£37,480
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,932 | £17,186 | £17,444 | £17,880 | £18,327 | £87,768 |
| Total Expenses | £12,540 | £12,615 | £12,682 | £12,767 | £12,855 | £63,459 |
| Profit Before Tax | £4,392 | £4,571 | £4,762 | £5,113 | £5,472 | £24,310 |
| Profit After Tax | £3,558 | £3,702 | £3,857 | £4,141 | £4,432 | £19,691 |
| Change In Property Value | £3 | £5,499 | £9,816 | £13,062 | £9,100 | £37,480 |
| Net Return | £3,560 | £9,201 | £13,673 | £17,203 | £13,532 | £57,170 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change