Flat
HA3
3 beds
2 baths
Draycott Avenue, Midwinter Court HA3
London, England · HA3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£21,669
↗ 11%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
43%
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 | £32,196 | £32,679 | £33,496 | £34,333 | £35,363 | £168,067 |
| Total Expenses | £28,033 | £28,127 | £28,252 | £28,379 | £28,525 | £141,316 |
| Profit Before Tax | £4,163 | £4,552 | £5,244 | £5,954 | £6,838 | £26,752 |
| Profit After Tax | £3,372 | £3,687 | £4,248 | £4,823 | £5,539 | £21,669 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £3,378 | £3,693 | £15,748 | £25,351 | £32,856 | £81,025 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change