Flat HA0 0 beds 0 baths

788 Harrow Road HA0

London, England · HA0

Initial Investment

First Year

£17,500First Year

Profit From Rental Income

After 5 Years

£-4,182

↘ -24%After 5 Years

Change In Property Value

After 5 Years

£7,497

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£3,240	£3,289	£3,338	£3,421	£3,507	£16,795
Total Expenses	£4,094	£4,148	£4,194	£4,245	£4,296	£20,977
Profit Before Tax	£-854	£-860	£-856	£-823	£-789	£-4,182
Profit After Tax	£-854	£-860	£-856	£-823	£-789	£-4,182
Change In Property Value	£1	£1,100	£1,964	£2,613	£1,820	£7,497
Net Return	£-853	£240	£1,107	£1,790	£1,031	£3,315
Return From Rental Income (%)	-5%	-5%	-5%	-5%	-5%	-24%
Total Net Return (%)	-5%	1%	6%	10%	6%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change