Flat HA2 2 beds 1 bath

Rosebery Avenue, Harrow HA2

London, England · HA2

Initial Investment

First Year

£114,500First Year

Profit From Rental Income

After 5 Years

£24,887

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£49,073

↗ 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	£21,240	£21,559	£21,882	£22,429	£22,990	£110,099
Total Expenses	£15,707	£15,789	£15,862	£15,959	£16,057	£79,374
Profit Before Tax	£5,533	£5,770	£6,020	£6,470	£6,932	£30,725
Profit After Tax	£4,482	£4,673	£4,876	£5,241	£5,615	£24,887
Change In Property Value	£4	£7,200	£12,852	£17,103	£11,915	£49,073
Net Return	£4,485	£11,874	£17,728	£22,343	£17,530	£73,960
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