Flat
HA1
2 beds
2 baths
Greenhill Way, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£28,126
↗ 22%After 5 Years
Change In Property Value
£53,844
↗ 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 | £23,304 | £23,654 | £24,008 | £24,609 | £25,224 | £120,798 |
| Total Expenses | £17,040 | £17,124 | £17,201 | £17,303 | £17,407 | £86,075 |
| Profit Before Tax | £6,264 | £6,529 | £6,807 | £7,306 | £7,817 | £34,724 |
| Profit After Tax | £5,074 | £5,289 | £5,514 | £5,918 | £6,332 | £28,126 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £5,078 | £13,189 | £19,616 | £24,683 | £19,405 | £81,970 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change