Flat HA2 2 beds 1 bath

256 Harrow View, Harrow HA2

London, England · HA2

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£23,050

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£46,347

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£20,064	£20,365	£20,670	£21,187	£21,717	£104,003
Total Expenses	£14,946	£15,026	£15,098	£15,191	£15,287	£75,547
Profit Before Tax	£5,118	£5,339	£5,573	£5,996	£6,430	£28,456
Profit After Tax	£4,146	£4,325	£4,514	£4,857	£5,208	£23,050
Change In Property Value	£3	£6,800	£12,138	£16,152	£11,253	£46,347
Net Return	£4,149	£11,125	£16,652	£21,009	£16,461	£69,396
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	15%	70%

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