Flat
HA8
2 beds
1 bath
High Street, Futura Apartments HA8
London, England · HA8
View property listing
Initial Investment
£44,200First YearProfit From Rental Income
£-8,565
↘ -19%After 5 Years
Change In Property Value
£14,865
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,480 | £6,577 | £6,742 | £6,910 | £7,117 | £33,826 |
| Total Expenses | £8,361 | £8,417 | £8,476 | £8,537 | £8,600 | £42,392 |
| Profit Before Tax | £-1,881 | £-1,840 | £-1,735 | £-1,627 | £-1,483 | £-8,565 |
| Profit After Tax | £-1,881 | £-1,840 | £-1,735 | £-1,627 | £-1,483 | £-8,565 |
| Change In Property Value | £1 | £1 | £2,880 | £5,141 | £6,841 | £14,865 |
| Net Return | £-1,880 | £-1,838 | £1,145 | £3,514 | £5,358 | £6,299 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change