Flat HA2 1 bed 1 bath

Carlyon Avenue, Harrow HA2

London, England · HA2

Initial Investment

First Year

£56,500First Year

Profit From Rental Income

After 5 Years

£8,694

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£25,218

↗ 14%After 5 Years

Return On Investment

60%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£10,920	£11,084	£11,250	£11,531	£11,820	£56,605
Total Expenses	£9,044	£9,111	£9,168	£9,238	£9,310	£45,872
Profit Before Tax	£1,876	£1,973	£2,082	£2,293	£2,510	£10,733
Profit After Tax	£1,519	£1,598	£1,686	£1,857	£2,033	£8,694
Change In Property Value	£2	£3,700	£6,605	£8,789	£6,123	£25,218
Net Return	£1,521	£5,298	£8,291	£10,646	£8,156	£33,912
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	15%	19%	14%	60%

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