Flat
HA3
1 bed
1 bath
Masons Avenue, Culvert West House Masons Avenue HA3
London, England · HA3
View property listing
Initial Investment
£25,600First YearProfit From Rental Income
£-5,117
↘ -20%After 5 Years
Change In Property Value
£8,465
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,596 | £4,665 | £4,782 | £4,901 | £5,048 | £23,992 |
| Total Expenses | £5,713 | £5,766 | £5,820 | £5,876 | £5,934 | £29,109 |
| Profit Before Tax | £-1,117 | £-1,101 | £-1,039 | £-975 | £-886 | £-5,117 |
| Profit After Tax | £-1,117 | £-1,101 | £-1,039 | £-975 | £-886 | £-5,117 |
| Change In Property Value | £1 | £1 | £1,640 | £2,927 | £3,896 | £8,465 |
| Net Return | £-1,116 | £-1,100 | £601 | £1,952 | £3,010 | £3,347 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -20% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change