Flat
HA2
1 bed
1 bath
Carlyon Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£56,500First YearProfit From Rental Income
£3,370
↗ 6%After 5 Years
Change In Property Value
£19,097
↗ 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 | £10,920 | £11,084 | £11,361 | £11,645 | £11,994 | £57,004 |
| Total Expenses | £10,432 | £10,494 | £10,565 | £10,637 | £10,715 | £52,843 |
| Profit Before Tax | £488 | £590 | £796 | £1,008 | £1,279 | £4,161 |
| Profit After Tax | £395 | £478 | £645 | £816 | £1,036 | £3,370 |
| Change In Property Value | £2 | £2 | £3,700 | £6,605 | £8,789 | £19,097 |
| Net Return | £397 | £479 | £4,345 | £7,421 | £9,825 | £22,468 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 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