Flat
HA2
2 beds
2 baths
Bridge Court, Stanley Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£10,701
↗ 11%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,700 | £17,965 | £18,415 | £18,875 | £19,441 | £92,396 |
| Total Expenses | £15,671 | £15,743 | £15,831 | £15,921 | £16,020 | £79,185 |
| Profit Before Tax | £2,029 | £2,222 | £2,584 | £2,954 | £3,421 | £13,211 |
| Profit After Tax | £1,644 | £1,800 | £2,093 | £2,393 | £2,771 | £10,701 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £1,647 | £1,803 | £8,092 | £13,101 | £17,021 | £41,664 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change