Flat
HA1
1 bed
1 bath
Gayton Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£80,550First YearProfit From Rental Income
£15,897
↗ 20%After 5 Years
Change In Property Value
£35,851
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,516 | £15,749 | £15,985 | £16,385 | £16,794 | £80,429 |
| Total Expenses | £12,014 | £12,087 | £12,152 | £12,233 | £12,317 | £60,802 |
| Profit Before Tax | £3,502 | £3,662 | £3,833 | £4,151 | £4,477 | £19,626 |
| Profit After Tax | £2,837 | £2,966 | £3,105 | £3,363 | £3,627 | £15,897 |
| Change In Property Value | £3 | £5,260 | £9,389 | £12,494 | £8,704 | £35,851 |
| Net Return | £2,840 | £8,226 | £12,494 | £15,857 | £12,331 | £51,748 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 16% | 20% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change