Flat HA2 1 bed 1 bath

Juniper Close, Harrow HA2

London, England · HA2

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£3,251

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

36%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,800	£17,052	£17,478	£17,915	£18,453	£87,698
Total Expenses	£16,574	£16,646	£16,731	£16,819	£16,915	£83,685
Profit Before Tax	£226	£406	£747	£1,097	£1,538	£4,013
Profit After Tax	£183	£329	£605	£888	£1,245	£3,251
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£186	£332	£7,105	£12,491	£16,685	£36,800
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	16%	36%

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