Flat
HA1
2 beds
2 baths
Whitehall Road, Lorne Court Whitehall Road HA1
London, England · HA1
View property listing
Initial Investment
£182,750First YearProfit From Rental Income
£38,719
↗ 21%After 5 Years
Change In Property Value
£57,292
↗ 10%After 5 Years
Return On Investment
53%
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 | £35,832 | £36,369 | £37,279 | £38,211 | £39,357 | £187,048 |
| Total Expenses | £27,603 | £27,703 | £27,836 | £27,974 | £28,131 | £139,246 |
| Profit Before Tax | £8,229 | £8,667 | £9,442 | £10,237 | £11,226 | £47,802 |
| Profit After Tax | £6,666 | £7,020 | £7,648 | £8,292 | £9,093 | £38,719 |
| Change In Property Value | £6 | £6 | £11,100 | £19,814 | £26,367 | £57,292 |
| Net Return | £6,671 | £7,026 | £18,748 | £28,106 | £35,460 | £96,011 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change