Flat HA9 2 beds 2 baths

Elvin Gardens, London HA9

London, England · HA9

Initial Investment

First Year

£186,250First Year

Profit From Rental Income

After 5 Years

£33,185

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£58,324

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£34,800	£35,322	£36,205	£37,110	£38,223	£181,661
Total Expenses	£27,896	£27,995	£28,126	£28,260	£28,414	£140,691
Profit Before Tax	£6,904	£7,327	£8,079	£8,850	£9,809	£40,969
Profit After Tax	£5,592	£5,935	£6,544	£7,168	£7,946	£33,185
Change In Property Value	£6	£6	£11,300	£20,171	£26,842	£58,324
Net Return	£5,598	£5,941	£17,844	£27,339	£34,787	£91,509
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	49%

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