Flat
HA0
3 beds
1 bath
Sudbury Croft HA0
London, England · HA0
View property listing
Initial Investment
£128,325First YearProfit From Rental Income
£25,529
↗ 20%After 5 Years
Change In Property Value
£41,240
↗ 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 | £25,800 | £26,187 | £26,842 | £27,513 | £28,338 | £134,679 |
| Total Expenses | £20,430 | £20,515 | £20,623 | £20,734 | £20,859 | £103,162 |
| Profit Before Tax | £5,370 | £5,672 | £6,218 | £6,778 | £7,479 | £31,517 |
| Profit After Tax | £4,350 | £4,594 | £5,037 | £5,491 | £6,058 | £25,529 |
| Change In Property Value | £4 | £4 | £7,990 | £14,262 | £18,979 | £41,240 |
| Net Return | £4,354 | £4,598 | £13,027 | £19,753 | £25,037 | £66,769 |
| 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