Flat HA3 0 beds 0 baths

Byron Road, Harrow HA3

London, England · HA3

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£48,465

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£95,420

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£39,204	£39,792	£40,389	£41,399	£42,434	£203,217
Total Expenses	£28,443	£28,552	£28,652	£28,795	£28,941	£143,384
Profit Before Tax	£10,761	£11,240	£11,737	£12,603	£13,492	£59,834
Profit After Tax	£8,716	£9,105	£9,507	£10,209	£10,929	£48,465
Change In Property Value	£7	£14,000	£24,990	£33,255	£23,168	£95,420
Net Return	£8,723	£23,105	£34,497	£43,464	£34,096	£143,885
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	19%	15%	62%

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