Flat
HA2
1 bed
1 bath
Northolt Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£14,252
↗ 19%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,460 | £14,677 | £14,897 | £15,269 | £15,651 | £74,955 |
| Total Expenses | £11,329 | £11,401 | £11,464 | £11,543 | £11,623 | £57,359 |
| Profit Before Tax | £3,131 | £3,276 | £3,433 | £3,727 | £4,028 | £17,596 |
| Profit After Tax | £2,536 | £2,654 | £2,781 | £3,019 | £3,262 | £14,252 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £2,539 | £7,554 | £11,528 | £14,658 | £11,371 | £47,649 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 20% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change