Flat HA1 2 beds 2 baths

Station Road, Harrow HA1

London, England · HA1

Initial Investment

First Year

£90,000First Year

Profit From Rental Income

After 5 Years

£18,410

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£39,531

↗ 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	£17,112	£17,369	£17,629	£18,070	£18,522	£88,702
Total Expenses	£13,042	£13,118	£13,185	£13,271	£13,358	£65,973
Profit Before Tax	£4,070	£4,251	£4,445	£4,799	£5,163	£22,728
Profit After Tax	£3,297	£3,443	£3,600	£3,887	£4,182	£18,410
Change In Property Value	£3	£5,800	£10,353	£13,777	£9,598	£39,531
Net Return	£3,300	£9,243	£13,953	£17,665	£13,780	£57,941
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	16%	20%	15%	64%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change