Flat
HA2
2 beds
2 baths
Bluebell Court, Rayners Lane HA2
London, England · HA2
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£23,016
↗ 20%After 5 Years
Change In Property Value
£38,189
↗ 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 | £23,892 | £24,250 | £24,857 | £25,478 | £26,242 | £124,719 |
| Total Expenses | £19,067 | £19,149 | £19,252 | £19,358 | £19,477 | £96,304 |
| Profit Before Tax | £4,825 | £5,102 | £5,604 | £6,120 | £6,765 | £28,415 |
| Profit After Tax | £3,908 | £4,132 | £4,539 | £4,957 | £5,480 | £23,016 |
| Change In Property Value | £4 | £4 | £7,399 | £13,207 | £17,575 | £38,189 |
| Net Return | £3,912 | £4,136 | £11,939 | £18,164 | £23,055 | £61,206 |
| 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