Flat
HA9
1 bed
1 bath
Carmel Court HA9
London, England · HA9
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£11,795
↗ 14%After 5 Years
Change In Property Value
£28,383
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,932 | £17,186 | £17,616 | £18,056 | £18,598 | £88,387 |
| Total Expenses | £14,602 | £14,673 | £14,759 | £14,847 | £14,944 | £73,825 |
| Profit Before Tax | £2,330 | £2,513 | £2,856 | £3,209 | £3,654 | £14,562 |
| Profit After Tax | £1,887 | £2,035 | £2,314 | £2,599 | £2,960 | £11,795 |
| Change In Property Value | £3 | £3 | £5,499 | £9,816 | £13,062 | £28,383 |
| Net Return | £1,890 | £2,038 | £7,813 | £12,415 | £16,022 | £40,178 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 15% | 19% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change