Flat
HA2
2 beds
2 baths
Cottage Close, Harrow On The Hill, London HA2
London, England · HA2
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£25,676
↗ 15%After 5 Years
Change In Property Value
£55,227
↗ 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 | £31,560 | £32,033 | £32,834 | £33,655 | £34,665 | £164,747 |
| Total Expenses | £26,382 | £26,475 | £26,599 | £26,724 | £26,868 | £133,049 |
| Profit Before Tax | £5,178 | £5,558 | £6,236 | £6,931 | £7,797 | £31,699 |
| Profit After Tax | £4,194 | £4,502 | £5,051 | £5,614 | £6,315 | £25,676 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £4,199 | £4,507 | £15,751 | £24,714 | £31,732 | £80,903 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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