Flat
HA0
0 beds
1 bath
Campion, Elmore Close HA0
London, England · HA0
View property listing
Initial Investment
£55,000First YearProfit From Rental Income
£6,822
↗ 12%After 5 Years
Change In Property Value
£18,581
↗ 10%After 5 Years
Return On Investment
46%
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 | £11,616 | £11,790 | £12,085 | £12,387 | £12,759 | £60,637 |
| Total Expenses | £10,303 | £10,367 | £10,439 | £10,513 | £10,593 | £52,214 |
| Profit Before Tax | £1,313 | £1,424 | £1,646 | £1,874 | £2,166 | £8,423 |
| Profit After Tax | £1,063 | £1,153 | £1,333 | £1,518 | £1,754 | £6,822 |
| Change In Property Value | £2 | £2 | £3,600 | £6,426 | £8,551 | £18,581 |
| Net Return | £1,065 | £1,155 | £4,933 | £7,944 | £10,306 | £25,403 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 19% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change