Flat HA2 0 beds 1 bath

South Harrow, Harrow HA2

London, England · HA2

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£56,401

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 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	£41,304	£41,924	£42,552	£43,616	£44,707	£214,103
Total Expenses	£28,653	£28,765	£28,869	£29,017	£29,169	£144,472
Profit Before Tax	£12,651	£13,159	£13,684	£14,599	£15,538	£69,631
Profit After Tax	£10,247	£10,659	£11,084	£11,825	£12,586	£56,401
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£10,254	£24,659	£36,074	£45,080	£35,753	£151,821
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