Flat
HA2
1 bed
1 bath
Station Road, North Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£5,601
↗ 8%After 5 Years
Change In Property Value
£22,710
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,984 | £13,179 | £13,508 | £13,846 | £14,261 | £67,778 |
| Total Expenses | £12,027 | £12,092 | £12,168 | £12,246 | £12,330 | £60,864 |
| Profit Before Tax | £957 | £1,086 | £1,340 | £1,600 | £1,931 | £6,915 |
| Profit After Tax | £775 | £880 | £1,085 | £1,296 | £1,564 | £5,601 |
| Change In Property Value | £2 | £2 | £4,400 | £7,854 | £10,452 | £22,710 |
| Net Return | £777 | £882 | £5,485 | £9,150 | £12,016 | £28,311 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change