Flat
HA2
5 beds
2 baths
Northolt Road, South Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£30,889
↗ 23%After 5 Years
Change In Property Value
£57,927
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,068 | £25,444 | £25,826 | £26,471 | £27,133 | £129,942 |
| Total Expenses | £18,180 | £18,267 | £18,346 | £18,453 | £18,562 | £91,807 |
| Profit Before Tax | £6,888 | £7,177 | £7,479 | £8,019 | £8,572 | £38,135 |
| Profit After Tax | £5,580 | £5,813 | £6,058 | £6,495 | £6,943 | £30,889 |
| Change In Property Value | £4 | £8,499 | £15,171 | £20,188 | £14,064 | £57,927 |
| Net Return | £5,584 | £14,312 | £21,229 | £26,683 | £21,007 | £88,816 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change