Flat HA1 2 beds 0 baths

Plot 33, Harrow HA1

London, England · HA1

Initial Investment

First Year

£165,250First Year

Profit From Rental Income

After 5 Years

£38,324

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£68,839

↗ 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	£29,796	£30,243	£30,697	£31,464	£32,251	£154,450
Total Expenses	£21,228	£21,323	£21,409	£21,528	£21,649	£107,136
Profit Before Tax	£8,568	£8,920	£9,288	£9,936	£10,602	£47,314
Profit After Tax	£6,940	£7,225	£7,523	£8,048	£8,587	£38,324
Change In Property Value	£5	£10,100	£18,029	£23,991	£16,714	£68,839
Net Return	£6,945	£17,326	£25,552	£32,040	£25,301	£107,163
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
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