Flat
HA2
1 bed
1 bath
Rayners Lane, The Turret HA2
London, England · HA2
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£2,063
↗ 4%After 5 Years
Change In Property Value
£17,033
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,732 | £9,878 | £10,125 | £10,378 | £10,689 | £50,802 |
| Total Expenses | £9,520 | £9,580 | £9,648 | £9,717 | £9,791 | £48,255 |
| Profit Before Tax | £212 | £298 | £477 | £661 | £899 | £2,547 |
| Profit After Tax | £172 | £241 | £386 | £535 | £728 | £2,063 |
| Change In Property Value | £2 | £2 | £3,300 | £5,891 | £7,839 | £17,033 |
| Net Return | £174 | £243 | £3,687 | £6,426 | £8,567 | £19,096 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change