Flat HA2 2 beds 2 baths

Padda Court, Harrow HA2

London, England · HA2

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£24,477

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£34,582

↗ 10%After 5 Years

Return On Investment

56%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,800	£23,142	£23,721	£24,314	£25,043	£119,019
Total Expenses	£17,571	£17,651	£17,752	£17,855	£17,971	£88,801
Profit Before Tax	£5,229	£5,491	£5,968	£6,458	£7,072	£30,218
Profit After Tax	£4,235	£4,447	£4,834	£5,231	£5,728	£24,477
Change In Property Value	£3	£3	£6,700	£11,960	£15,915	£34,582
Net Return	£4,239	£4,451	£11,535	£17,191	£21,643	£59,058
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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