Flat HA2 1 bed 1 bath

Juniper Close, Harrow HA2

London, England · HA2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£21,649

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£44,302

↗ 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	£19,176	£19,464	£19,756	£20,249	£20,756	£99,400
Total Expenses	£14,374	£14,453	£14,523	£14,615	£14,708	£72,674
Profit Before Tax	£4,802	£5,010	£5,232	£5,635	£6,048	£26,727
Profit After Tax	£3,889	£4,058	£4,238	£4,564	£4,899	£21,649
Change In Property Value	£3	£6,500	£11,603	£15,440	£10,756	£44,302
Net Return	£3,892	£10,558	£15,841	£20,004	£15,655	£65,951
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