Flat HA2 2 beds 1 bath

Beverley Court, Harrow View, Harrow HA2

London, England · HA2

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£20,248

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£42,257

↗ 14%After 5 Years

Return On Investment

71%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£18,288	£18,562	£18,841	£19,312	£19,795	£94,797
Total Expenses	£13,803	£13,880	£13,949	£14,038	£14,129	£69,800
Profit Before Tax	£4,485	£4,682	£4,891	£5,274	£5,665	£24,997
Profit After Tax	£3,633	£3,792	£3,962	£4,272	£4,589	£20,248
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£3,636	£9,992	£15,029	£18,999	£14,849	£62,505
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	71%

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