Flat HA1 3 beds 2 baths

Greenhill Way, Harrow HA1

London, England · HA1

Initial Investment

First Year

£193,250First Year

Profit From Rental Income

After 5 Years

£45,721

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£79,744

↗ 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	£34,512	£35,030	£35,555	£36,444	£37,355	£178,896
Total Expenses	£24,274	£24,375	£24,469	£24,600	£24,733	£122,451
Profit Before Tax	£10,238	£10,654	£11,086	£11,844	£12,622	£56,445
Profit After Tax	£8,293	£8,630	£8,980	£9,594	£10,224	£45,721
Change In Property Value	£6	£11,700	£20,885	£27,792	£19,361	£79,744
Net Return	£8,299	£20,330	£29,865	£37,386	£29,585	£125,464
Return From Rental Income (%)	4%	4%	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