Flat
HA2
2 beds
1 bath
Northolt Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£13,770
↗ 19%After 5 Years
Change In Property Value
£32,715
↗ 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 | £14,160 | £14,372 | £14,588 | £14,953 | £15,327 | £73,400 |
| Total Expenses | £11,138 | £11,209 | £11,272 | £11,350 | £11,430 | £56,399 |
| Profit Before Tax | £3,022 | £3,163 | £3,316 | £3,603 | £3,896 | £17,000 |
| Profit After Tax | £2,448 | £2,562 | £2,686 | £2,918 | £3,156 | £13,770 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £2,450 | £7,362 | £11,254 | £14,320 | £11,099 | £46,486 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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