Flat
HA0
3 beds
1 bath
Sudbury Croft HA0
London, England · HA0
View property listing
Initial Investment
£128,325First YearProfit From Rental Income
£17,035
↗ 13%After 5 Years
Change In Property Value
£41,240
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,568 | £23,922 | £24,520 | £25,133 | £25,887 | £123,028 |
| Total Expenses | £20,207 | £20,288 | £20,391 | £20,496 | £20,614 | £101,997 |
| Profit Before Tax | £3,361 | £3,633 | £4,128 | £4,636 | £5,272 | £21,031 |
| Profit After Tax | £2,722 | £2,943 | £3,344 | £3,755 | £4,271 | £17,035 |
| Change In Property Value | £4 | £4 | £7,990 | £14,262 | £18,979 | £41,240 |
| Net Return | £2,726 | £2,947 | £11,334 | £18,018 | £23,250 | £58,275 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change