Flat
HA5
2 beds
2 baths
Greyholme Court, Hatch End HA5
London, England · HA5
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£1,833
↗ 2%After 5 Years
Change In Property Value
£36,027
↗ 10%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,448 | £17,710 | £18,152 | £18,606 | £19,164 | £91,081 |
| Total Expenses | £17,591 | £17,664 | £17,751 | £17,840 | £17,939 | £88,784 |
| Profit Before Tax | £-143 | £46 | £402 | £766 | £1,226 | £2,297 |
| Profit After Tax | £-143 | £37 | £325 | £621 | £993 | £1,833 |
| Change In Property Value | £3 | £3 | £6,980 | £12,460 | £16,580 | £36,027 |
| Net Return | £-140 | £41 | £7,306 | £13,080 | £17,573 | £37,860 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change