Flat HA2 4 beds 2 baths

Rayners Lane, Harrow HA2

London, England · HA2

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£47,122

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£35,400	£35,931	£36,470	£37,382	£38,316	£183,499
Total Expenses	£24,845	£24,948	£25,043	£25,176	£25,312	£125,324
Profit Before Tax	£10,555	£10,983	£11,427	£12,206	£13,004	£58,175
Profit After Tax	£8,550	£8,896	£9,256	£9,887	£10,533	£47,122
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£8,556	£20,896	£30,676	£38,391	£30,391	£128,910
Return From Rental Income (%)	4%	4%	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