Flat
HA5
1 bed
1 bath
Westfield Park, Hatch End HA5
London, England · HA5
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£314
↗ 0%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,000 | £15,225 | £15,606 | £15,996 | £16,476 | £78,302 |
| Total Expenses | £15,401 | £15,469 | £15,550 | £15,633 | £15,724 | £77,776 |
| Profit Before Tax | £-401 | £-244 | £56 | £363 | £752 | £526 |
| Profit After Tax | £-401 | £-244 | £56 | £294 | £609 | £314 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £-398 | £-241 | £6,055 | £11,002 | £14,859 | £31,278 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 0% |
| Total Net Return (%) | 0% | 0% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change