Flat HA2 3 beds 2 baths

West Hill, Harrow HA2

London, England · HA2

Initial Investment

First Year

£216,000First Year

Profit From Rental Income

After 5 Years

£51,761

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£88,604

↗ 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	£38,352	£38,927	£39,511	£40,499	£41,511	£198,801
Total Expenses	£26,749	£26,856	£26,956	£27,096	£27,240	£134,898
Profit Before Tax	£11,603	£12,071	£12,555	£13,402	£14,271	£63,903
Profit After Tax	£9,398	£9,777	£10,170	£10,856	£11,560	£51,761
Change In Property Value	£7	£13,000	£23,205	£30,880	£21,513	£88,604
Net Return	£9,405	£22,777	£33,375	£41,736	£33,072	£140,365
Return From Rental Income (%)	4%	5%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	15%	19%	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