Flat
HA9
3 beds
1 bath
Havenwood HA9
London, England · HA9
View property listing
Initial Investment
£119,732First YearProfit From Rental Income
£23,400
↗ 20%After 5 Years
Change In Property Value
£38,706
↗ 10%After 5 Years
Return On Investment
52%
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 | £24,204 | £24,567 | £25,181 | £25,811 | £26,585 | £126,348 |
| Total Expenses | £19,297 | £19,379 | £19,483 | £19,590 | £19,710 | £97,459 |
| Profit Before Tax | £4,907 | £5,188 | £5,698 | £6,221 | £6,875 | £28,889 |
| Profit After Tax | £3,975 | £4,202 | £4,615 | £5,039 | £5,569 | £23,400 |
| Change In Property Value | £4 | £4 | £7,499 | £13,386 | £17,813 | £38,706 |
| Net Return | £3,979 | £4,206 | £12,115 | £18,425 | £23,382 | £62,106 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change