Flat HA2 3 beds 1 bath

Northolt Road, Harrow HA2

London, England · HA2

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£46,639

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£81,107

↗ 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	£35,100	£35,626	£36,161	£37,065	£37,992	£181,944
Total Expenses	£24,654	£24,757	£24,851	£24,983	£25,119	£124,364
Profit Before Tax	£10,446	£10,870	£11,310	£12,081	£12,873	£57,580
Profit After Tax	£8,461	£8,804	£9,161	£9,786	£10,427	£46,639
Change In Property Value	£6	£11,900	£21,242	£28,267	£19,692	£81,107
Net Return	£8,467	£20,705	£30,403	£38,053	£30,119	£127,746
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