Flat
HA0
2 beds
2 baths
Lavey House 10 Belgrave Road HA0
London, England · HA0
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£27,952
↗ 15%After 5 Years
Change In Property Value
£58,840
↗ 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 | £33,636 | £34,141 | £34,994 | £35,869 | £36,945 | £175,584 |
| Total Expenses | £27,978 | £28,075 | £28,203 | £28,334 | £28,485 | £141,075 |
| Profit Before Tax | £5,658 | £6,066 | £6,791 | £7,534 | £8,460 | £34,509 |
| Profit After Tax | £4,583 | £4,913 | £5,501 | £6,103 | £6,853 | £27,952 |
| Change In Property Value | £6 | £6 | £11,400 | £20,349 | £27,079 | £58,840 |
| Net Return | £4,588 | £4,919 | £16,901 | £26,452 | £33,932 | £86,793 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change