Flat
HA0
2 beds
2 baths
Lavey House 10 Belgrave Road HA0
London, England · HA0
View property listing
Initial Investment
£197,100First YearProfit From Rental Income
£29,574
↗ 15%After 5 Years
Change In Property Value
£61,524
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,160 | £35,687 | £36,580 | £37,494 | £38,619 | £183,540 |
| Total Expenses | £29,162 | £29,261 | £29,393 | £29,529 | £29,684 | £147,029 |
| Profit Before Tax | £5,998 | £6,426 | £7,186 | £7,966 | £8,935 | £36,511 |
| Profit After Tax | £4,858 | £5,205 | £5,821 | £6,452 | £7,238 | £29,574 |
| Change In Property Value | £6 | £6 | £11,920 | £21,278 | £28,314 | £61,524 |
| Net Return | £4,864 | £5,211 | £17,741 | £27,730 | £35,552 | £91,098 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change