Flat
HA1
2 beds
1 bath
London Road, Harrow On The Hill HA1
London, England · HA1
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£25,813
↗ 22%After 5 Years
Change In Property Value
£50,429
↗ 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 | £21,828 | £22,155 | £22,488 | £23,050 | £23,626 | £113,147 |
| Total Expenses | £16,086 | £16,169 | £16,243 | £16,341 | £16,441 | £81,280 |
| Profit Before Tax | £5,742 | £5,987 | £6,245 | £6,709 | £7,185 | £31,868 |
| Profit After Tax | £4,651 | £4,849 | £5,058 | £5,434 | £5,820 | £25,813 |
| Change In Property Value | £4 | £7,399 | £13,207 | £17,575 | £12,244 | £50,429 |
| Net Return | £4,655 | £12,248 | £18,266 | £23,009 | £18,064 | £76,242 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 10% | 15% | 20% | 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