Flat
HA2
2 beds
2 baths
Lower Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£26,645
↗ 15%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £32,448 | £32,935 | £33,758 | £34,602 | £35,640 | £169,383 |
| Total Expenses | £27,066 | £27,161 | £27,286 | £27,414 | £27,561 | £136,488 |
| Profit Before Tax | £5,382 | £5,774 | £6,472 | £7,188 | £8,079 | £32,895 |
| Profit After Tax | £4,359 | £4,677 | £5,242 | £5,822 | £6,544 | £26,645 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £4,365 | £4,682 | £16,243 | £25,457 | £32,673 | £83,421 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change