Flat
HA2
1 bed
1 bath
Cottage Close, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£98,750First YearProfit From Rental Income
£11,662
↗ 12%After 5 Years
Change In Property Value
£32,517
↗ 10%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,588 | £18,867 | £19,338 | £19,822 | £20,417 | £97,032 |
| Total Expenses | £16,356 | £16,430 | £16,520 | £16,613 | £16,715 | £82,635 |
| Profit Before Tax | £2,232 | £2,437 | £2,818 | £3,209 | £3,702 | £14,397 |
| Profit After Tax | £1,808 | £1,974 | £2,283 | £2,600 | £2,998 | £11,662 |
| Change In Property Value | £3 | £3 | £6,300 | £11,246 | £14,965 | £32,517 |
| Net Return | £1,811 | £1,977 | £8,583 | £13,845 | £17,963 | £44,179 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change