Flat
HA2
2 beds
1 bath
Stanley Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£6,232
↗ 9%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
43%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,572 | £13,776 | £14,120 | £14,473 | £14,907 | £70,848 |
| Total Expenses | £12,482 | £12,549 | £12,626 | £12,705 | £12,791 | £63,154 |
| Profit Before Tax | £1,090 | £1,227 | £1,494 | £1,768 | £2,116 | £7,693 |
| Profit After Tax | £883 | £994 | £1,210 | £1,432 | £1,714 | £6,232 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £885 | £996 | £5,810 | £9,643 | £12,640 | £29,974 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 8% | 14% | 18% | 43% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change