Flat HA5 0 beds 0 baths

Units 2A, 2B & 2C, Phoenix Works, Cornwall Road, Hatch End HA5

London, England · HA5

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£12,269

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£35,004	£35,529	£36,417	£37,328	£38,448	£182,726
Total Expenses	£33,273	£33,371	£33,503	£33,638	£33,793	£167,578
Profit Before Tax	£1,731	£2,158	£2,914	£3,690	£4,655	£15,147
Profit After Tax	£1,402	£1,748	£2,360	£2,989	£3,770	£12,269
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£1,409	£1,755	£16,361	£27,979	£37,026	£84,529
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	7%	12%	16%	36%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change