Flat HA2 1 bed 1 bath

Hillfield Close, Harrow HA2

London, England · HA2

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£9,431

↗ 11%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 10%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,524	£16,772	£17,191	£17,621	£18,150	£86,258
Total Expenses	£14,761	£14,832	£14,917	£15,004	£15,099	£74,614
Profit Before Tax	£1,763	£1,940	£2,274	£2,617	£3,050	£11,643
Profit After Tax	£1,428	£1,571	£1,842	£2,120	£2,471	£9,431
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£1,431	£1,574	£7,442	£12,116	£15,773	£38,335
Return From Rental Income (%)	2%	2%	2%	2%	3%	11%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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