Flat
HA1
2 beds
1 bath
Headstone Road, Harrow Centre, Middx HA1
London, England · HA1
View property listing
Initial Investment
£103,982First YearProfit From Rental Income
£19,580
↗ 19%After 5 Years
Change In Property Value
£34,060
↗ 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 | £21,300 | £21,619 | £22,160 | £22,714 | £23,395 | £111,189 |
| Total Expenses | £17,221 | £17,299 | £17,396 | £17,495 | £17,606 | £87,016 |
| Profit Before Tax | £4,079 | £4,321 | £4,764 | £5,219 | £5,790 | £24,173 |
| Profit After Tax | £3,304 | £3,500 | £3,859 | £4,227 | £4,690 | £19,580 |
| Change In Property Value | £3 | £3 | £6,599 | £11,779 | £15,675 | £34,060 |
| Net Return | £3,307 | £3,503 | £10,458 | £16,007 | £20,365 | £53,640 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change