Flat
HA2
2 beds
2 baths
Tranquil Lane, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£15,492
↗ 13%After 5 Years
Change In Property Value
£38,711
↗ 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 | £22,128 | £22,460 | £23,021 | £23,597 | £24,305 | £115,511 |
| Total Expenses | £19,091 | £19,170 | £19,269 | £19,371 | £19,484 | £96,385 |
| Profit Before Tax | £3,037 | £3,290 | £3,752 | £4,226 | £4,821 | £19,126 |
| Profit After Tax | £2,460 | £2,665 | £3,039 | £3,423 | £3,905 | £15,492 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £2,464 | £2,668 | £10,539 | £16,811 | £21,720 | £54,203 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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