Flat
HA2
2 beds
2 baths
Glasfryn Court, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£18,692
↗ 14%After 5 Years
Change In Property Value
£43,872
↗ 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 | £25,080 | £25,456 | £26,093 | £26,745 | £27,547 | £130,921 |
| Total Expenses | £21,370 | £21,453 | £21,560 | £21,669 | £21,792 | £107,845 |
| Profit Before Tax | £3,710 | £4,003 | £4,533 | £5,076 | £5,755 | £23,076 |
| Profit After Tax | £3,005 | £3,242 | £3,671 | £4,111 | £4,662 | £18,692 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £3,009 | £3,246 | £12,172 | £19,284 | £24,852 | £62,564 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 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