Flat
HA2
2 beds
1 bath
Eastcote Lane, South Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£121,500First YearProfit From Rental Income
£15,785
↗ 13%After 5 Years
Change In Property Value
£39,227
↗ 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 | £22,416 | £22,752 | £23,321 | £23,904 | £24,621 | £117,015 |
| Total Expenses | £19,318 | £19,398 | £19,498 | £19,600 | £19,714 | £97,527 |
| Profit Before Tax | £3,098 | £3,355 | £3,823 | £4,304 | £4,907 | £19,487 |
| Profit After Tax | £2,509 | £2,717 | £3,097 | £3,487 | £3,975 | £15,785 |
| Change In Property Value | £4 | £4 | £7,600 | £13,566 | £18,053 | £39,227 |
| Net Return | £2,513 | £2,721 | £10,697 | £17,053 | £22,028 | £55,012 |
| Return From Rental Income (%) | 2% | 2% | 3% | 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