Flat
HA1
0 beds
0 baths
Watford Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£340,250First YearProfit From Rental Income
£83,712
↗ 25%After 5 Years
Change In Property Value
£135,632
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £58,704 | £59,585 | £60,478 | £61,990 | £63,540 | £304,297 |
| Total Expenses | £39,885 | £40,023 | £40,153 | £40,346 | £40,544 | £200,950 |
| Profit Before Tax | £18,819 | £19,562 | £20,325 | £21,644 | £22,996 | £103,348 |
| Profit After Tax | £15,244 | £15,845 | £16,464 | £17,532 | £18,627 | £83,712 |
| Change In Property Value | £10 | £19,900 | £35,522 | £47,269 | £32,931 | £135,632 |
| Net Return | £15,254 | £35,745 | £51,985 | £64,801 | £51,558 | £219,344 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 25% |
| Total Net Return (%) | 4% | 11% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change