Flat
HA3
1 bed
1 bath
Palmerston Road, Wealdstone, Harrow, Middlesex HA3
London, England · HA3
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£6,563
↗ 12%After 5 Years
Change In Property Value
£25,218
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,356 | £10,511 | £10,669 | £10,936 | £11,209 | £53,681 |
| Total Expenses | £8,988 | £9,054 | £9,110 | £9,179 | £9,249 | £45,579 |
| Profit Before Tax | £1,368 | £1,458 | £1,559 | £1,757 | £1,960 | £8,102 |
| Profit After Tax | £1,108 | £1,181 | £1,263 | £1,423 | £1,588 | £6,563 |
| Change In Property Value | £2 | £3,700 | £6,605 | £8,789 | £6,123 | £25,218 |
| Net Return | £1,110 | £4,881 | £7,867 | £10,212 | £7,711 | £31,781 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change