Flat HA2 1 bed 1 bath

86 Northolt Road, South Harrow HA2

London, England · HA2

Initial Investment

First Year

£74,500First Year

Profit From Rental Income

After 5 Years

£7,201

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£25,291

↗ 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	£14,460	£14,677	£15,044	£15,420	£15,883	£75,483
Total Expenses	£13,166	£13,234	£13,314	£13,395	£13,484	£66,593
Profit Before Tax	£1,294	£1,443	£1,730	£2,025	£2,398	£8,890
Profit After Tax	£1,048	£1,169	£1,401	£1,640	£1,943	£7,201
Change In Property Value	£2	£2	£4,900	£8,747	£11,639	£25,291
Net Return	£1,050	£1,171	£6,301	£10,387	£13,582	£32,492
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