Flat HA2 1 bed 1 bath

Clearview Court, Corbins Lane, Harrow HA2

London, England · HA2

Initial Investment

First Year

£68,500First Year

Profit From Rental Income

After 5 Years

£5,893

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£23,226

↗ 10%After 5 Years

Return On Investment

43%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£13,272	£13,471	£13,808	£14,153	£14,578	£69,282
Total Expenses	£12,254	£12,320	£12,397	£12,475	£12,560	£62,006
Profit Before Tax	£1,018	£1,151	£1,411	£1,678	£2,018	£7,276
Profit After Tax	£825	£932	£1,143	£1,359	£1,634	£5,893
Change In Property Value	£2	£2	£4,500	£8,033	£10,689	£23,226
Net Return	£827	£935	£5,643	£9,392	£12,323	£29,120
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

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