Flat
HA2
0 beds
1 bath
South Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£36,244
↗ 16%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
46%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,304 | £41,924 | £42,972 | £44,046 | £45,367 | £215,612 |
| Total Expenses | £33,903 | £34,011 | £34,159 | £34,310 | £34,485 | £170,867 |
| Profit Before Tax | £7,401 | £7,913 | £8,813 | £9,736 | £10,883 | £44,745 |
| Profit After Tax | £5,995 | £6,409 | £7,139 | £7,886 | £8,815 | £36,244 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £6,002 | £6,416 | £21,139 | £32,877 | £42,070 | £108,504 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change