Flat
HA2
2 beds
1 bath
Rosebery Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£14,523
↗ 13%After 5 Years
Change In Property Value
£37,162
↗ 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 | £21,240 | £21,559 | £22,098 | £22,650 | £23,330 | £110,876 |
| Total Expenses | £18,407 | £18,485 | £18,582 | £18,681 | £18,791 | £92,946 |
| Profit Before Tax | £2,833 | £3,074 | £3,516 | £3,969 | £4,538 | £17,930 |
| Profit After Tax | £2,295 | £2,490 | £2,848 | £3,215 | £3,676 | £14,523 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £2,298 | £2,493 | £10,048 | £16,067 | £20,779 | £51,685 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| 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