Flat
HA1
2 beds
2 baths
Eastman Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£149,150First YearProfit From Rental Income
£34,070
↗ 23%After 5 Years
Change In Property Value
£62,568
↗ 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 | £27,084 | £27,490 | £27,903 | £28,600 | £29,315 | £140,392 |
| Total Expenses | £19,477 | £19,567 | £19,650 | £19,761 | £19,875 | £98,330 |
| Profit Before Tax | £7,607 | £7,923 | £8,253 | £8,839 | £9,440 | £42,062 |
| Profit After Tax | £6,162 | £6,418 | £6,685 | £7,160 | £7,646 | £34,070 |
| Change In Property Value | £5 | £9,180 | £16,386 | £21,806 | £15,191 | £62,568 |
| Net Return | £6,166 | £15,598 | £23,071 | £28,965 | £22,838 | £96,638 |
| 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