Flat
HA1
2 beds
1 bath
London Road, Harrow On The Hill HA1
London, England · HA1
View property listing
Initial Investment
£142,482First YearProfit From Rental Income
£32,290
↗ 23%After 5 Years
Change In Property Value
£59,971
↗ 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 | £25,956 | £26,345 | £26,741 | £27,409 | £28,094 | £134,545 |
| Total Expenses | £18,751 | £18,840 | £18,920 | £19,029 | £19,140 | £94,681 |
| Profit Before Tax | £7,205 | £7,505 | £7,820 | £8,380 | £8,954 | £39,864 |
| Profit After Tax | £5,836 | £6,079 | £6,334 | £6,788 | £7,253 | £32,290 |
| Change In Property Value | £4 | £8,799 | £15,706 | £20,901 | £14,561 | £59,971 |
| Net Return | £5,840 | £14,878 | £22,041 | £27,688 | £21,814 | £92,262 |
| 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