Flat
HA1
2 beds
2 baths
Chesterton House, Gayton Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£32,284
↗ 23%After 5 Years
Change In Property Value
£59,978
↗ 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 | £25,956 | £26,345 | £26,741 | £27,409 | £28,094 | £134,545 |
| Total Expenses | £18,753 | £18,842 | £18,922 | £19,031 | £19,142 | £94,689 |
| Profit Before Tax | £7,203 | £7,504 | £7,818 | £8,378 | £8,952 | £39,856 |
| Profit After Tax | £5,835 | £6,078 | £6,333 | £6,786 | £7,251 | £32,284 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £5,839 | £14,878 | £22,041 | £27,689 | £21,814 | £92,262 |
| 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