Flat HA1 6 beds 3 baths

Woodway Crescent, Harrow HA1

London, England · HA1

Initial Investment

First Year

£268,482First Year

Profit From Rental Income

After 5 Years

£65,641

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£109,044

↗ 14%After 5 Years

Return On Investment

65%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,196	£47,904	£48,622	£49,838	£51,084	£244,645
Total Expenses	£32,458	£32,579	£32,692	£32,855	£33,022	£163,606
Profit Before Tax	£14,738	£15,325	£15,931	£16,983	£18,062	£81,039
Profit After Tax	£11,938	£12,413	£12,904	£13,756	£14,630	£65,641
Change In Property Value	£8	£15,999	£28,559	£38,003	£26,476	£109,044
Net Return	£11,946	£28,413	£41,462	£51,759	£41,106	£174,686
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	15%	19%	15%	65%

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