Flat HA2 2 beds 2 baths

Rayners Lane, Harrow HA2

London, England · HA2

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£25,806

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 14%After 5 Years

Return On Investment

70%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£21,828	£22,155	£22,488	£23,050	£23,626	£113,147
Total Expenses	£16,088	£16,170	£16,245	£16,343	£16,443	£81,288
Profit Before Tax	£5,740	£5,985	£6,243	£6,707	£7,183	£31,860
Profit After Tax	£4,650	£4,848	£5,057	£5,433	£5,819	£25,806
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£4,653	£12,248	£18,266	£23,011	£18,064	£76,242
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	20%	15%	70%

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