Flat
HA2
0 beds
1 bath
Harrow, Greater London HA2
London, England · HA2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£3,663
↗ 6%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
40%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,208 | £11,376 | £11,661 | £11,952 | £12,311 | £58,507 |
| Total Expenses | £10,659 | £10,722 | £10,793 | £10,866 | £10,945 | £53,985 |
| Profit Before Tax | £549 | £654 | £867 | £1,086 | £1,366 | £4,522 |
| Profit After Tax | £445 | £530 | £702 | £879 | £1,106 | £3,663 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £447 | £532 | £4,503 | £7,663 | £10,133 | £23,276 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 6% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change