Flat
HA2
3 beds
2 baths
Drake Road, Harrow, Middlesex HA2
London, England · HA2
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£49,441
↗ 24%After 5 Years
Change In Property Value
£85,196
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,876 | £37,429 | £37,991 | £38,940 | £39,914 | £191,150 |
| Total Expenses | £25,797 | £25,902 | £25,999 | £26,136 | £26,276 | £130,111 |
| Profit Before Tax | £11,079 | £11,527 | £11,991 | £12,804 | £13,638 | £61,039 |
| Profit After Tax | £8,974 | £9,337 | £9,713 | £10,371 | £11,046 | £49,441 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £8,980 | £21,837 | £32,026 | £40,063 | £31,732 | £134,638 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 15% | 19% | 15% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change