Flat
HA0
1 bed
1 bath
Waterview House, Grand Union HA0
London, England · HA0
View property listing
Initial Investment
£142,850First YearProfit From Rental Income
£19,683
↗ 14%After 5 Years
Change In Property Value
£45,524
↗ 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 | £26,016 | £26,406 | £27,066 | £27,743 | £28,575 | £135,807 |
| Total Expenses | £22,098 | £22,183 | £22,292 | £22,404 | £22,530 | £111,507 |
| Profit Before Tax | £3,918 | £4,223 | £4,774 | £5,339 | £6,046 | £24,300 |
| Profit After Tax | £3,173 | £3,421 | £3,867 | £4,325 | £4,897 | £19,683 |
| Change In Property Value | £4 | £4 | £8,820 | £15,744 | £20,951 | £45,524 |
| Net Return | £3,178 | £3,425 | £12,687 | £20,069 | £25,848 | £65,207 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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