Flat
HA0
2 beds
1 bath
Sunnydene Gardens HA0
London, England · HA0
View property listing
Initial Investment
£122,375First YearProfit From Rental Income
£15,977
↗ 13%After 5 Years
Change In Property Value
£39,485
↗ 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 | £22,572 | £22,911 | £23,483 | £24,070 | £24,793 | £117,829 |
| Total Expenses | £19,433 | £19,513 | £19,613 | £19,716 | £19,830 | £98,105 |
| Profit Before Tax | £3,139 | £3,398 | £3,870 | £4,355 | £4,962 | £19,724 |
| Profit After Tax | £2,543 | £2,752 | £3,135 | £3,527 | £4,019 | £15,977 |
| Change In Property Value | £4 | £4 | £7,650 | £13,656 | £18,172 | £39,485 |
| Net Return | £2,547 | £2,756 | £10,785 | £17,183 | £22,191 | £55,462 |
| 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