Flat HA2 2 beds 2 baths

Rayners Lane, Harrow HA2

London, England · HA2

Initial Investment

First Year

£117,982First Year

Profit From Rental Income

After 5 Years

£25,813

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£50,429

↗ 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	£21,828	£22,155	£22,488	£23,050	£23,626	£113,147
Total Expenses	£16,086	£16,169	£16,243	£16,341	£16,441	£81,280
Profit Before Tax	£5,742	£5,987	£6,245	£6,709	£7,185	£31,868
Profit After Tax	£4,651	£4,849	£5,058	£5,434	£5,820	£25,813
Change In Property Value	£4	£7,399	£13,207	£17,575	£12,244	£50,429
Net Return	£4,655	£12,248	£18,266	£23,009	£18,064	£76,242
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	20%	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