Flat
HA1
2 beds
2 baths
Hargrave Drive, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£31,365
↗ 23%After 5 Years
Change In Property Value
£58,615
↗ 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 | £25,368 | £25,749 | £26,135 | £26,788 | £27,458 | £131,497 |
| Total Expenses | £18,372 | £18,460 | £18,540 | £18,647 | £18,757 | £92,775 |
| Profit Before Tax | £6,996 | £7,288 | £7,595 | £8,141 | £8,701 | £38,722 |
| Profit After Tax | £5,667 | £5,904 | £6,152 | £6,594 | £7,048 | £31,365 |
| Change In Property Value | £4 | £8,600 | £15,351 | £20,428 | £14,232 | £58,615 |
| Net Return | £5,671 | £14,504 | £21,503 | £27,022 | £21,280 | £89,980 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| 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