Flat
HA2
5 beds
2 baths
Northolt Road, South Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£18,654
↗ 14%After 5 Years
Change In Property Value
£43,867
↗ 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 | £25,068 | £25,444 | £26,080 | £26,732 | £27,534 | £130,858 |
| Total Expenses | £21,367 | £21,450 | £21,557 | £21,666 | £21,789 | £107,829 |
| Profit Before Tax | £3,701 | £3,994 | £4,523 | £5,066 | £5,745 | £23,030 |
| Profit After Tax | £2,998 | £3,235 | £3,664 | £4,104 | £4,654 | £18,654 |
| Change In Property Value | £4 | £4 | £8,499 | £15,171 | £20,188 | £43,867 |
| Net Return | £3,002 | £3,239 | £12,163 | £19,275 | £24,842 | £62,521 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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