Flat
HA2
0 beds
1 bath
Imperial Drive, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£15,608
↗ 20%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
72%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,336 | £15,566 | £15,800 | £16,195 | £16,599 | £79,495 |
| Total Expenses | £11,899 | £11,972 | £12,036 | £12,118 | £12,201 | £60,226 |
| Profit Before Tax | £3,437 | £3,594 | £3,763 | £4,077 | £4,398 | £19,269 |
| Profit After Tax | £2,784 | £2,911 | £3,048 | £3,302 | £3,563 | £15,608 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £2,786 | £8,111 | £12,330 | £15,654 | £12,168 | £51,050 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 72% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change