Flat
HA2
3 beds
1 bath
Northolt Road, South Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£100,500First YearProfit From Rental Income
£11,954
↗ 12%After 5 Years
Change In Property Value
£33,033
↗ 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 | £18,876 | £19,159 | £19,638 | £20,129 | £20,733 | £98,535 |
| Total Expenses | £16,584 | £16,658 | £16,749 | £16,842 | £16,945 | £83,777 |
| Profit Before Tax | £2,292 | £2,501 | £2,889 | £3,287 | £3,788 | £14,758 |
| Profit After Tax | £1,857 | £2,026 | £2,340 | £2,663 | £3,068 | £11,954 |
| Change In Property Value | £3 | £3 | £6,400 | £11,424 | £15,202 | £33,033 |
| Net Return | £1,860 | £2,029 | £8,740 | £14,087 | £18,271 | £44,988 |
| 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