Flat
HA1
1 bed
1 bath
Station Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£17,048
↗ 18%After 5 Years
Change In Property Value
£30,963
↗ 10%After 5 Years
Return On Investment
51%
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 | £19,368 | £19,659 | £20,150 | £20,654 | £21,273 | £101,104 |
| Total Expenses | £15,837 | £15,912 | £16,004 | £16,099 | £16,203 | £80,056 |
| Profit Before Tax | £3,531 | £3,746 | £4,146 | £4,555 | £5,070 | £21,047 |
| Profit After Tax | £2,860 | £3,034 | £3,358 | £3,690 | £4,107 | £17,048 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £2,863 | £3,037 | £9,357 | £14,398 | £18,357 | £48,012 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change