Flat
HA1
1 bed
1 bath
Butler Avenue, West Harrow HA1
London, England · HA1
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£12,858
↗ 18%After 5 Years
Change In Property Value
£31,345
↗ 14%After 5 Years
Return On Investment
63%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,572 | £13,776 | £13,982 | £14,332 | £14,690 | £70,352 |
| Total Expenses | £10,756 | £10,826 | £10,888 | £10,965 | £11,043 | £54,478 |
| Profit Before Tax | £2,816 | £2,949 | £3,094 | £3,367 | £3,647 | £15,874 |
| Profit After Tax | £2,281 | £2,389 | £2,506 | £2,727 | £2,954 | £12,858 |
| Change In Property Value | £2 | £4,599 | £8,209 | £10,924 | £7,611 | £31,345 |
| Net Return | £2,283 | £6,988 | £10,716 | £13,652 | £10,565 | £44,203 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 20% | 15% | 63% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change