Flat HA9 3 beds 1 bath

Havenwood HA9

London, England · HA9

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£18,815

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£38,189

↗ 10%After 5 Years

Return On Investment

48%

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	£22,788	£23,130	£23,708	£24,301	£25,030	£118,956
Total Expenses	£18,957	£19,037	£19,138	£19,241	£19,356	£95,728
Profit Before Tax	£3,831	£4,093	£4,571	£5,060	£5,674	£23,229
Profit After Tax	£3,103	£3,315	£3,702	£4,099	£4,596	£18,815
Change In Property Value	£4	£4	£7,399	£13,207	£17,575	£38,189
Net Return	£3,107	£3,319	£11,101	£17,306	£22,171	£57,005
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	3%	9%	15%	19%	48%

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