Flat
HA2
1 bed
1 bath
East Croft House, Northolt Road, South Harrow HA2
London, England · HA2
View property listing
Initial Investment
£62,500First YearProfit From Rental Income
£4,632
↗ 7%After 5 Years
Change In Property Value
£21,162
↗ 10%After 5 Years
Return On Investment
41%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,096 | £12,277 | £12,584 | £12,899 | £13,286 | £63,143 |
| Total Expenses | £11,343 | £11,407 | £11,481 | £11,556 | £11,637 | £57,424 |
| Profit Before Tax | £753 | £870 | £1,104 | £1,343 | £1,649 | £5,718 |
| Profit After Tax | £610 | £705 | £894 | £1,088 | £1,335 | £4,632 |
| Change In Property Value | £2 | £2 | £4,100 | £7,319 | £9,739 | £21,162 |
| Net Return | £612 | £707 | £4,994 | £8,406 | £11,074 | £25,794 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 18% | 41% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change