Flat HA2 0 beds 1 bath

Imperial Drive, Harrow HA2

London, England · HA2

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£8,124

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

44%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,336	£15,566	£15,955	£16,354	£16,845	£80,056
Total Expenses	£13,849	£13,918	£14,000	£14,084	£14,175	£70,026
Profit Before Tax	£1,487	£1,648	£1,955	£2,270	£2,669	£10,030
Profit After Tax	£1,204	£1,335	£1,584	£1,839	£2,162	£8,124
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£1,207	£1,337	£6,784	£11,121	£14,514	£34,963
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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