Flat
HA7
2 beds
2 baths
Arc House, 85 London Road HA7
London, England · HA7
View property listing
Initial Investment
£149,500First YearProfit From Rental Income
£8,958
↗ 6%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
38%
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 | £24,000 | £24,360 | £24,969 | £25,593 | £26,361 | £125,283 |
| Total Expenses | £22,651 | £22,733 | £22,836 | £22,943 | £23,062 | £114,224 |
| Profit Before Tax | £1,350 | £1,627 | £2,133 | £2,651 | £3,299 | £11,059 |
| Profit After Tax | £1,093 | £1,318 | £1,727 | £2,147 | £2,672 | £8,958 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £1,098 | £1,323 | £10,928 | £18,569 | £24,526 | £56,443 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change