Flat
HA1
1 bed
0 baths
Harrow HA1
London, England · HA1
View property listing
Initial Investment
£110,650First YearProfit From Rental Income
£23,872
↗ 22%After 5 Years
Change In Property Value
£47,574
↗ 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 | £20,592 | £20,901 | £21,214 | £21,745 | £22,288 | £106,740 |
| Total Expenses | £15,288 | £15,369 | £15,442 | £15,536 | £15,633 | £77,269 |
| Profit Before Tax | £5,304 | £5,532 | £5,773 | £6,208 | £6,655 | £29,472 |
| Profit After Tax | £4,296 | £4,481 | £4,676 | £5,029 | £5,391 | £23,872 |
| Change In Property Value | £3 | £6,980 | £12,459 | £16,580 | £11,551 | £47,574 |
| Net Return | £4,300 | £11,461 | £17,135 | £21,609 | £16,941 | £71,446 |
| 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