Flat
HA1
2 beds
2 baths
Byron Court, St. Johns Road, Harrow, Greater London HA1
London, England · HA1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£33,248
↗ 23%After 5 Years
Change In Property Value
£61,341
↗ 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 | £26,556 | £26,954 | £27,359 | £28,043 | £28,744 | £137,655 |
| Total Expenses | £19,134 | £19,224 | £19,306 | £19,416 | £19,529 | £96,609 |
| Profit Before Tax | £7,422 | £7,730 | £8,053 | £8,627 | £9,215 | £41,047 |
| Profit After Tax | £6,012 | £6,261 | £6,523 | £6,988 | £7,464 | £33,248 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £6,016 | £15,262 | £22,588 | £28,366 | £22,358 | £94,589 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change