Flat
HA3
1 bed
1 bath
Preston Road, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£21,602
↗ 32%After 5 Years
Change In Property Value
£23,226
↗ 10%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,400 | £17,661 | £18,103 | £18,555 | £19,112 | £90,830 |
| Total Expenses | £12,667 | £12,739 | £12,826 | £12,915 | £13,014 | £64,161 |
| Profit Before Tax | £4,733 | £4,922 | £5,276 | £5,640 | £6,098 | £26,670 |
| Profit After Tax | £3,834 | £3,987 | £4,274 | £4,568 | £4,940 | £21,602 |
| Change In Property Value | £2 | £2 | £4,500 | £8,033 | £10,689 | £23,226 |
| Net Return | £3,836 | £3,989 | £8,774 | £12,601 | £15,629 | £44,829 |
| Return From Rental Income (%) | 6% | 6% | 6% | 7% | 7% | 32% |
| Total Net Return (%) | 6% | 6% | 13% | 18% | 23% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change