Flat HA3 5 beds 3 baths

Woodhill Crescent, London HA3

London, England · HA3

Initial Investment

First Year

£285,650First Year

Profit From Rental Income

After 5 Years

£63,722

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£87,641

↗ 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	£54,816	£55,638	£57,029	£58,455	£60,209	£286,147
Total Expenses	£41,166	£41,294	£41,476	£41,662	£41,880	£207,478
Profit Before Tax	£13,650	£14,344	£15,553	£16,793	£18,328	£78,669
Profit After Tax	£11,057	£11,619	£12,598	£13,602	£14,846	£63,722
Change In Property Value	£8	£8	£16,980	£30,310	£40,334	£87,641
Net Return	£11,065	£11,627	£29,578	£43,912	£55,180	£151,363
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change