Flat HA1 2 beds 1 bath

Rosslyn Crescent, Harrow HA1

London, England · HA1

Initial Investment

First Year

£108,375First Year

Profit From Rental Income

After 5 Years

£20,669

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£35,356

↗ 10%After 5 Years

Return On Investment

52%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£22,116	£22,448	£23,009	£23,584	£24,292	£115,449
Total Expenses	£17,800	£17,879	£17,979	£18,080	£18,193	£89,932
Profit Before Tax	£4,316	£4,568	£5,030	£5,504	£6,098	£25,517
Profit After Tax	£3,496	£3,700	£4,075	£4,458	£4,940	£20,669
Change In Property Value	£3	£3	£6,850	£12,227	£16,271	£35,356
Net Return	£3,499	£3,704	£10,925	£16,686	£21,211	£56,025
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change