Flat
HA0
2 beds
1 bath
Sunnydene Gardens HA0
London, England · HA0
View property listing
Initial Investment
£122,375First YearProfit From Rental Income
£24,060
↗ 20%After 5 Years
Change In Property Value
£39,485
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £24,696 | £25,066 | £25,693 | £26,335 | £27,125 | £128,916 |
| Total Expenses | £19,645 | £19,728 | £19,834 | £19,942 | £20,064 | £99,213 |
| Profit Before Tax | £5,051 | £5,338 | £5,859 | £6,393 | £7,062 | £29,703 |
| Profit After Tax | £4,091 | £4,324 | £4,746 | £5,179 | £5,720 | £24,060 |
| Change In Property Value | £4 | £4 | £7,650 | £13,656 | £18,172 | £39,485 |
| Net Return | £4,095 | £4,328 | £12,396 | £18,834 | £23,892 | £63,544 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change