Flat
HA2
2 beds
1 bath
Corbins Lane, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£16,572
↗ 20%After 5 Years
Change In Property Value
£36,805
↗ 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 | £15,936 | £16,175 | £16,418 | £16,828 | £17,249 | £82,606 |
| Total Expenses | £12,281 | £12,355 | £12,420 | £12,503 | £12,588 | £62,146 |
| Profit Before Tax | £3,655 | £3,820 | £3,998 | £4,325 | £4,661 | £20,460 |
| Profit After Tax | £2,961 | £3,094 | £3,238 | £3,503 | £3,776 | £16,572 |
| Change In Property Value | £3 | £5,400 | £9,639 | £12,827 | £8,936 | £36,805 |
| Net Return | £2,963 | £8,494 | £12,877 | £16,330 | £12,712 | £53,377 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change