Flat
HA2
2 beds
2 baths
Rayners Lane, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£15,162
↗ 13%After 5 Years
Change In Property Value
£38,189
↗ 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 | £21,828 | £22,155 | £22,709 | £23,277 | £23,975 | £113,945 |
| Total Expenses | £18,861 | £18,939 | £19,038 | £19,138 | £19,251 | £95,227 |
| Profit Before Tax | £2,967 | £3,216 | £3,672 | £4,139 | £4,725 | £18,719 |
| Profit After Tax | £2,404 | £2,605 | £2,974 | £3,352 | £3,827 | £15,162 |
| Change In Property Value | £4 | £4 | £7,399 | £13,207 | £17,575 | £38,189 |
| Net Return | £2,407 | £2,609 | £10,373 | £16,560 | £21,402 | £53,351 |
| 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