Flat
HA9
1 bed
1 bath
Carmel Court HA9
London, England · HA9
View property listing
Initial Investment
£84,732First YearProfit From Rental Income
£14,901
↗ 18%After 5 Years
Change In Property Value
£28,383
↗ 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 | £17,748 | £18,014 | £18,465 | £18,926 | £19,494 | £92,647 |
| Total Expenses | £14,683 | £14,756 | £14,844 | £14,934 | £15,034 | £74,251 |
| Profit Before Tax | £3,065 | £3,258 | £3,621 | £3,992 | £4,460 | £18,396 |
| Profit After Tax | £2,482 | £2,639 | £2,933 | £3,234 | £3,613 | £14,901 |
| Change In Property Value | £3 | £3 | £5,499 | £9,816 | £13,062 | £28,383 |
| Net Return | £2,485 | £2,642 | £8,432 | £13,050 | £16,675 | £43,283 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change