Flat
HA2
2 beds
2 baths
Lower Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£42,482
↗ 23%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,448 | £32,935 | £33,429 | £34,264 | £35,121 | £168,197 |
| Total Expenses | £22,941 | £23,040 | £23,130 | £23,256 | £23,384 | £115,750 |
| Profit Before Tax | £9,507 | £9,895 | £10,299 | £11,009 | £11,737 | £52,447 |
| Profit After Tax | £7,701 | £8,015 | £8,342 | £8,917 | £9,507 | £42,482 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £7,706 | £19,015 | £27,977 | £35,046 | £27,710 | £117,455 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 11% | 15% | 19% | 15% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change