Flat
HA1
2 beds
1 bath
Headstone Road, Harrow Centre, Middx HA1
London, England · HA1
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£22,092
↗ 21%After 5 Years
Change In Property Value
£44,977
↗ 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 | £19,464 | £19,756 | £20,052 | £20,554 | £21,067 | £100,893 |
| Total Expenses | £14,563 | £14,642 | £14,712 | £14,804 | £14,898 | £73,619 |
| Profit Before Tax | £4,901 | £5,114 | £5,340 | £5,749 | £6,169 | £27,274 |
| Profit After Tax | £3,970 | £4,143 | £4,325 | £4,657 | £4,997 | £22,092 |
| Change In Property Value | £3 | £6,599 | £11,779 | £15,675 | £10,920 | £44,977 |
| Net Return | £3,973 | £10,742 | £16,105 | £20,332 | £15,917 | £67,069 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| 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