Flat
HA3
1 bed
1 bath
Cardinal Way, Harrow, Middlesex HA3
London, England · HA3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£5,780
↗ 11%After 5 Years
Change In Property Value
£23,855
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,804 | £9,951 | £10,100 | £10,353 | £10,612 | £50,820 |
| Total Expenses | £8,611 | £8,676 | £8,732 | £8,799 | £8,867 | £43,684 |
| Profit Before Tax | £1,193 | £1,275 | £1,369 | £1,554 | £1,744 | £7,135 |
| Profit After Tax | £966 | £1,033 | £1,109 | £1,259 | £1,413 | £5,780 |
| Change In Property Value | £2 | £3,500 | £6,248 | £8,314 | £5,792 | £23,855 |
| Net Return | £968 | £4,533 | £7,356 | £9,573 | £7,205 | £29,635 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change