Flat
HA5
3 beds
2 baths
Royston Grove, Hatch End HA5
London, England · HA5
View property listing
Initial Investment
£184,482First YearProfit From Rental Income
£39,157
↗ 21%After 5 Years
Change In Property Value
£57,803
↗ 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 | £36,156 | £36,698 | £37,616 | £38,556 | £39,713 | £188,739 |
| Total Expenses | £27,832 | £27,932 | £28,067 | £28,204 | £28,363 | £140,397 |
| Profit Before Tax | £8,324 | £8,766 | £9,549 | £10,352 | £11,350 | £48,342 |
| Profit After Tax | £6,743 | £7,101 | £7,735 | £8,385 | £9,194 | £39,157 |
| Change In Property Value | £6 | £6 | £11,199 | £19,991 | £26,602 | £57,803 |
| Net Return | £6,748 | £7,106 | £18,934 | £28,376 | £35,795 | £96,960 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change