Flat
HA3
1 bed
1 bath
Masons Avenue, Culvert West House Masons Avenue HA3
London, England · HA3
View property listing
Initial Investment
£25,600First YearProfit From Rental Income
£-1,848
↘ -7%After 5 Years
Change In Property Value
£8,465
↗ 10%After 5 Years
Return On Investment
26%
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 | £5,292 | £5,371 | £5,506 | £5,643 | £5,813 | £27,625 |
| Total Expenses | £5,783 | £5,836 | £5,893 | £5,951 | £6,010 | £29,473 |
| Profit Before Tax | £-491 | £-465 | £-387 | £-307 | £-197 | £-1,848 |
| Profit After Tax | £-491 | £-465 | £-387 | £-307 | £-197 | £-1,848 |
| Change In Property Value | £1 | £1 | £1,640 | £2,927 | £3,896 | £8,465 |
| Net Return | £-490 | £-464 | £1,253 | £2,620 | £3,698 | £6,617 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | -2% | 5% | 10% | 14% | 26% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change