Flat HA2 3 beds 2 baths

West Hill, Harrow HA2

London, England · HA2

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£53,599

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£91,330

↗ 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	£39,528	£40,121	£40,723	£41,741	£42,784	£204,897
Total Expenses	£27,510	£27,619	£27,721	£27,864	£28,011	£138,725
Profit Before Tax	£12,018	£12,502	£13,002	£13,877	£14,773	£66,172
Profit After Tax	£9,735	£10,126	£10,532	£11,240	£11,966	£53,599
Change In Property Value	£7	£13,400	£23,919	£31,830	£22,175	£91,330
Net Return	£9,741	£23,526	£34,451	£43,070	£34,141	£144,929
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	15%	19%	15%	68%

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