Flat
HA0
1 bed
1 bath
Williams Way, London, United Kingdom HA0
London, England · HA0
View property listing
Initial Investment
£23,500First YearProfit From Rental Income
£12,460
↗ 53%After 5 Years
Change In Property Value
£7,742
↗ 10%After 5 Years
Return On Investment
86%
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 | £8,664 | £8,794 | £9,014 | £9,239 | £9,516 | £45,227 |
| Total Expenses | £5,842 | £5,901 | £5,966 | £6,032 | £6,103 | £29,844 |
| Profit Before Tax | £2,822 | £2,893 | £3,048 | £3,207 | £3,414 | £15,383 |
| Profit After Tax | £2,286 | £2,343 | £2,469 | £2,597 | £2,765 | £12,460 |
| Change In Property Value | £1 | £1 | £1,500 | £2,678 | £3,563 | £7,742 |
| Net Return | £2,287 | £2,344 | £3,969 | £5,275 | £6,328 | £20,202 |
| Return From Rental Income (%) | 10% | 10% | 11% | 11% | 12% | 53% |
| Total Net Return (%) | 10% | 10% | 17% | 22% | 27% | 86% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change