Flat
HA2
2 beds
1 bath
Northolt Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£97,000First YearProfit From Rental Income
£11,324
↗ 12%After 5 Years
Change In Property Value
£32,001
↗ 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 | £18,288 | £18,562 | £19,026 | £19,502 | £20,087 | £95,466 |
| Total Expenses | £16,128 | £16,201 | £16,291 | £16,382 | £16,483 | £81,486 |
| Profit Before Tax | £2,160 | £2,361 | £2,736 | £3,120 | £3,604 | £13,980 |
| Profit After Tax | £1,750 | £1,912 | £2,216 | £2,527 | £2,919 | £11,324 |
| Change In Property Value | £3 | £3 | £6,200 | £11,067 | £14,727 | £32,001 |
| Net Return | £1,753 | £1,915 | £8,416 | £13,594 | £17,646 | £43,324 |
| 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