Flat
HA1
2 beds
2 baths
Eastman Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£149,150First YearProfit From Rental Income
£30,581
↗ 21%After 5 Years
Change In Property Value
£47,382
↗ 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 | £29,640 | £30,085 | £30,837 | £31,608 | £32,556 | £154,725 |
| Total Expenses | £23,175 | £23,265 | £23,383 | £23,504 | £23,642 | £116,970 |
| Profit Before Tax | £6,465 | £6,819 | £7,453 | £8,103 | £8,914 | £37,755 |
| Profit After Tax | £5,237 | £5,524 | £6,037 | £6,564 | £7,220 | £30,581 |
| Change In Property Value | £5 | £5 | £9,180 | £16,387 | £21,806 | £47,382 |
| Net Return | £5,241 | £5,528 | £15,217 | £22,950 | £29,026 | £77,963 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change