Flat
HA4
1 bed
1 bath
Field End Road, Malt Works Apartments HA4
London, England · HA4
View property listing
Initial Investment
£97,875First YearProfit From Rental Income
£687
↗ 1%After 5 Years
Change In Property Value
£32,259
↗ 10%After 5 Years
Return On Investment
34%
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 | £15,624 | £15,858 | £16,255 | £16,661 | £17,161 | £81,559 |
| Total Expenses | £15,961 | £16,030 | £16,113 | £16,197 | £16,290 | £80,591 |
| Profit Before Tax | £-337 | £-172 | £142 | £464 | £871 | £968 |
| Profit After Tax | £-337 | £-172 | £115 | £376 | £706 | £687 |
| Change In Property Value | £3 | £3 | £6,250 | £11,156 | £14,846 | £32,259 |
| Net Return | £-334 | £-169 | £6,365 | £11,532 | £15,552 | £32,946 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 34% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change