Flat
HA2
2 beds
1 bath
Headstone Lane, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£12,631
↗ 12%After 5 Years
Change In Property Value
£34,065
↗ 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 | £19,476 | £19,768 | £20,262 | £20,769 | £21,392 | £101,667 |
| Total Expenses | £17,040 | £17,116 | £17,208 | £17,302 | £17,407 | £86,074 |
| Profit Before Tax | £2,436 | £2,653 | £3,054 | £3,466 | £3,985 | £15,594 |
| Profit After Tax | £1,973 | £2,149 | £2,474 | £2,808 | £3,227 | £12,631 |
| Change In Property Value | £3 | £3 | £6,600 | £11,781 | £15,677 | £34,065 |
| Net Return | £1,976 | £2,152 | £9,074 | £14,589 | £18,905 | £46,696 |
| 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