Flat
HA3
0 beds
0 baths
High Street, Wealdstone, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£97,249
↗ 21%After 5 Years
Change In Property Value
£177,208
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £72,804 | £73,896 | £75,005 | £76,880 | £78,802 | £377,386 |
| Total Expenses | £51,108 | £51,267 | £51,419 | £51,648 | £51,883 | £257,325 |
| Profit Before Tax | £21,696 | £22,629 | £23,586 | £25,231 | £26,918 | £120,060 |
| Profit After Tax | £17,574 | £18,329 | £19,104 | £20,437 | £21,804 | £97,249 |
| Change In Property Value | £13 | £26,000 | £46,410 | £61,759 | £43,025 | £177,208 |
| Net Return | £17,587 | £44,330 | £65,515 | £82,196 | £64,829 | £274,457 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 14% | 18% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change