Flat
HA2
3 beds
1 bath
Northolt Road, South Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£21,167
↗ 21%After 5 Years
Change In Property Value
£43,620
↗ 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 | £18,876 | £19,159 | £19,447 | £19,933 | £20,431 | £97,845 |
| Total Expenses | £14,184 | £14,262 | £14,332 | £14,422 | £14,515 | £71,714 |
| Profit Before Tax | £4,692 | £4,897 | £5,115 | £5,511 | £5,916 | £26,132 |
| Profit After Tax | £3,801 | £3,967 | £4,143 | £4,464 | £4,792 | £21,167 |
| Change In Property Value | £3 | £6,400 | £11,424 | £15,202 | £10,591 | £43,620 |
| Net Return | £3,804 | £10,367 | £15,567 | £19,666 | £15,383 | £64,787 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 20% | 15% | 71% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change