Flat
HA2
2 beds
2 baths
Walton Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£12,293
↗ 12%After 5 Years
Change In Property Value
£33,549
↗ 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 | £19,176 | £19,464 | £19,950 | £20,449 | £21,062 | £100,101 |
| Total Expenses | £16,812 | £16,887 | £16,978 | £17,072 | £17,176 | £84,925 |
| Profit Before Tax | £2,364 | £2,577 | £2,972 | £3,377 | £3,886 | £15,176 |
| Profit After Tax | £1,915 | £2,087 | £2,407 | £2,735 | £3,148 | £12,293 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £1,918 | £2,091 | £8,907 | £14,338 | £18,588 | £45,842 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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