Flat HA2 2 beds 1 bath

Pelican Drive, Harrow HA2

London, England · HA2

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£37,842

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£29,496	£29,938	£30,388	£31,147	£31,926	£152,895
Total Expenses	£21,037	£21,131	£21,217	£21,335	£21,456	£106,176
Profit Before Tax	£8,459	£8,807	£9,170	£9,812	£10,470	£46,719
Profit After Tax	£6,852	£7,134	£7,428	£7,948	£8,481	£37,842
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£6,857	£17,134	£25,278	£31,701	£25,029	£105,999
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	69%

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