Flat
HA1
0 beds
0 baths
Harrow HA1
London, England · HA1
View property listing
Initial Investment
£34,000First YearProfit From Rental Income
£1,734
↗ 5%After 5 Years
Change In Property Value
£14,995
↗ 14%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,492 | £6,589 | £6,688 | £6,855 | £7,027 | £33,652 |
| Total Expenses | £6,188 | £6,248 | £6,299 | £6,358 | £6,417 | £31,511 |
| Profit Before Tax | £304 | £341 | £389 | £498 | £609 | £2,141 |
| Profit After Tax | £246 | £276 | £315 | £403 | £494 | £1,734 |
| Change In Property Value | £1 | £2,200 | £3,927 | £5,226 | £3,641 | £14,995 |
| Net Return | £247 | £2,476 | £4,242 | £5,629 | £4,134 | £16,729 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 5% |
| Total Net Return (%) | 1% | 7% | 12% | 17% | 12% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change