Flat HA8 1 bed 1 bath

Brannigan Way, Grafham Court HA8

London, England · HA8

Initial Investment

First Year

£98,750First Year

Profit From Rental Income

After 5 Years

£18,329

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£32,517

↗ 10%After 5 Years

Return On Investment

51%

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	£20,340	£20,645	£21,161	£21,690	£22,341	£106,178
Total Expenses	£16,532	£16,608	£16,703	£16,799	£16,907	£83,549
Profit Before Tax	£3,808	£4,037	£4,459	£4,891	£5,434	£22,628
Profit After Tax	£3,085	£3,270	£3,611	£3,962	£4,401	£18,329
Change In Property Value	£3	£3	£6,300	£11,246	£14,965	£32,517
Net Return	£3,088	£3,273	£9,912	£15,207	£19,366	£50,846
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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