Flat
HA2
1 bed
1 bath
Reverend Close HA2
London, England · HA2
View property listing
Initial Investment
£71,500First YearProfit From Rental Income
£6,524
↗ 9%After 5 Years
Change In Property Value
£24,259
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,860 | £14,068 | £14,420 | £14,780 | £15,223 | £72,351 |
| Total Expenses | £12,710 | £12,776 | £12,855 | £12,934 | £13,021 | £64,297 |
| Profit Before Tax | £1,150 | £1,291 | £1,565 | £1,846 | £2,202 | £8,055 |
| Profit After Tax | £932 | £1,046 | £1,268 | £1,495 | £1,784 | £6,524 |
| Change In Property Value | £2 | £2 | £4,700 | £8,390 | £11,164 | £24,259 |
| Net Return | £934 | £1,048 | £5,968 | £9,885 | £12,948 | £30,783 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change