Flat HA2 1 bed 1 bath

Clearview Court, Corbins Lane, Harrow HA2

London, England · HA2

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£12,369

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£30,671

↗ 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	£13,272	£13,471	£13,673	£14,015	£14,365	£68,797
Total Expenses	£10,567	£10,636	£10,698	£10,774	£10,851	£53,526
Profit Before Tax	£2,705	£2,835	£2,975	£3,241	£3,514	£15,271
Profit After Tax	£2,191	£2,296	£2,410	£2,625	£2,846	£12,369
Change In Property Value	£2	£4,500	£8,033	£10,689	£7,447	£30,671
Net Return	£2,194	£6,796	£10,443	£13,315	£10,293	£43,040
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	19%	15%	72%

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