Flat HA3 3 beds 2 baths

Fontwell Close, Harrow HA3

London, England · HA3

Initial Investment

First Year

£189,750First Year

Profit From Rental Income

After 5 Years

£38,272

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£78,381

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£32,196	£32,679	£33,169	£33,998	£34,848	£166,891
Total Expenses	£23,720	£23,819	£23,909	£24,033	£24,161	£119,642
Profit Before Tax	£8,476	£8,860	£9,261	£9,965	£10,687	£47,249
Profit After Tax	£6,865	£7,177	£7,501	£8,072	£8,657	£38,272
Change In Property Value	£6	£11,500	£20,528	£27,317	£19,031	£78,381
Net Return	£6,871	£18,677	£28,029	£35,388	£27,687	£116,652
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	19%	15%	61%

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