Flat HA2 1 bed 1 bath

Talbot Skyline, 204-226, Imperial Drive, Harrow HA2

London, England · HA2

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£7,493

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£14,748	£14,969	£15,343	£15,727	£16,199	£76,987
Total Expenses	£13,394	£13,462	£13,542	£13,624	£13,714	£67,736
Profit Before Tax	£1,354	£1,508	£1,801	£2,103	£2,485	£9,251
Profit After Tax	£1,097	£1,221	£1,459	£1,703	£2,013	£7,493
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£1,100	£1,224	£6,459	£10,628	£13,889	£33,300
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	14%	18%	44%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change