Flat HA9 1 bed 1 bath

455 High Road HA9

London, England · HA9

Initial Investment

First Year

£109,250First Year

Profit From Rental Income

After 5 Years

£4,604

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£35,614

↗ 10%After 5 Years

Return On Investment

37%

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	£18,000	£18,270	£18,727	£19,195	£19,771	£93,962
Total Expenses	£17,488	£17,561	£17,650	£17,740	£17,840	£88,279
Profit Before Tax	£512	£709	£1,077	£1,455	£1,930	£5,684
Profit After Tax	£415	£574	£873	£1,178	£1,564	£4,604
Change In Property Value	£3	£3	£6,900	£12,317	£16,390	£35,614
Net Return	£418	£578	£7,773	£13,495	£17,954	£40,218
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	12%	16%	37%

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