Flat HA2 2 beds 1 bath

Shaftesbury Circle, Shaftesbury Avenue, South Harrow, Harrow HA2

London, England · HA2

Initial Investment

First Year

£93,499First Year

Profit From Rental Income

After 5 Years

£10,693

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£30,968

↗ 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	£15,672	£15,745	£15,833	£15,923	£16,022	£79,195
Profit Before Tax	£2,028	£2,220	£2,582	£2,952	£3,419	£13,201
Profit After Tax	£1,642	£1,799	£2,091	£2,391	£2,770	£10,693
Change In Property Value	£3	£3	£6,000	£10,710	£14,252	£30,968
Net Return	£1,645	£1,802	£8,091	£13,101	£17,022	£41,661
Return From Rental Income (%)	2%	2%	2%	3%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	45%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change