Flat
HA2
1 bed
1 bath
Northolt Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£15,171
↗ 20%After 5 Years
Change In Property Value
£34,760
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,048 | £15,274 | £15,503 | £15,890 | £16,288 | £78,003 |
| Total Expenses | £11,709 | £11,782 | £11,846 | £11,926 | £12,009 | £59,273 |
| Profit Before Tax | £3,339 | £3,492 | £3,657 | £3,964 | £4,279 | £18,730 |
| Profit After Tax | £2,704 | £2,828 | £2,962 | £3,211 | £3,466 | £15,171 |
| Change In Property Value | £3 | £5,100 | £9,104 | £12,114 | £8,440 | £34,760 |
| Net Return | £2,707 | £7,928 | £12,066 | £15,325 | £11,905 | £49,931 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 3% | 10% | 16% | 20% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change