Flat
HA2
0 beds
1 bath
Imperial Drive, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£12,851
↗ 18%After 5 Years
Change In Property Value
£31,352
↗ 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 | £13,572 | £13,776 | £13,982 | £14,332 | £14,690 | £70,352 |
| Total Expenses | £10,757 | £10,828 | £10,889 | £10,966 | £11,045 | £54,486 |
| Profit Before Tax | £2,815 | £2,948 | £3,093 | £3,366 | £3,645 | £15,866 |
| Profit After Tax | £2,280 | £2,388 | £2,505 | £2,726 | £2,953 | £12,851 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £2,282 | £6,988 | £10,716 | £13,653 | £10,565 | £44,204 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 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