Flat
HA2
3 beds
1 bath
Northolt Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£92,625First YearProfit From Rental Income
£19,110
↗ 21%After 5 Years
Change In Property Value
£40,553
↗ 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 | £17,556 | £17,819 | £18,087 | £18,539 | £19,002 | £91,003 |
| Total Expenses | £13,328 | £13,404 | £13,472 | £13,559 | £13,648 | £67,410 |
| Profit Before Tax | £4,228 | £4,415 | £4,615 | £4,980 | £5,354 | £23,593 |
| Profit After Tax | £3,425 | £3,576 | £3,738 | £4,034 | £4,337 | £19,110 |
| Change In Property Value | £3 | £5,950 | £10,621 | £14,133 | £9,846 | £40,553 |
| Net Return | £3,428 | £9,526 | £14,359 | £18,167 | £14,183 | £59,664 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 16% | 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