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
£5,168
↗ 3%After 5 Years
Change In Property Value
£47,485
↗ 10%After 5 Years
Return On Investment
35%
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 | £23,004 | £23,349 | £23,933 | £24,531 | £25,267 | £120,084 |
| Total Expenses | £22,551 | £22,631 | £22,733 | £22,836 | £22,953 | £113,704 |
| Profit Before Tax | £453 | £718 | £1,200 | £1,695 | £2,314 | £6,380 |
| Profit After Tax | £367 | £581 | £972 | £1,373 | £1,875 | £5,168 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £372 | £586 | £10,172 | £17,795 | £23,728 | £52,653 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change