Flat
HA0
1 bed
1 bath
Williams Way, London, United Kingdom HA0
London, England · HA0
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£-4,518
↘ -19%After 5 Years
Change In Property Value
£7,742
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,428 | £4,494 | £4,607 | £4,722 | £4,864 | £23,115 |
| Total Expenses | £5,418 | £5,471 | £5,525 | £5,581 | £5,637 | £27,633 |
| Profit Before Tax | £-990 | £-977 | £-918 | £-859 | £-774 | £-4,518 |
| Profit After Tax | £-990 | £-977 | £-918 | £-859 | £-774 | £-4,518 |
| Change In Property Value | £1 | £1 | £1,500 | £2,678 | £3,563 | £7,742 |
| Net Return | £-990 | £-976 | £582 | £1,819 | £2,789 | £3,224 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change