Flat HA1 2 beds 1 bath

Welldon Crescent, Harrow HA1

London, England · HA1

Initial Investment

First Year

£133,750First Year

Profit From Rental Income

After 5 Years

£29,964

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£56,570

↗ 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	£24,480	£24,847	£25,220	£25,850	£26,497	£126,894
Total Expenses	£17,801	£17,887	£17,966	£18,070	£18,178	£89,902
Profit Before Tax	£6,679	£6,960	£7,254	£7,780	£8,319	£36,992
Profit After Tax	£5,410	£5,637	£5,876	£6,302	£6,738	£29,964
Change In Property Value	£4	£8,300	£14,816	£19,715	£13,735	£56,570
Net Return	£5,414	£13,938	£20,692	£26,017	£20,473	£86,534
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	65%

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