Flat HA1 1 bed 1 bath

Gayton Road, Harrow HA1

London, England · HA1

Initial Investment

First Year

£107,482First Year

Profit From Rental Income

After 5 Years

£23,011

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£46,340

↗ 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	£20,052	£20,353	£20,658	£21,175	£21,704	£103,941
Total Expenses	£14,943	£15,023	£15,095	£15,188	£15,284	£75,533
Profit Before Tax	£5,109	£5,330	£5,563	£5,986	£6,420	£28,408
Profit After Tax	£4,138	£4,317	£4,506	£4,849	£5,200	£23,011
Change In Property Value	£3	£6,799	£12,136	£16,150	£11,251	£46,340
Net Return	£4,142	£11,116	£16,643	£20,999	£16,451	£69,351
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	10%	15%	20%	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