Flat HA1 1 bed 1 bath

Greenhill Way, Harrow HA1

London, England · HA1

Initial Investment

First Year

£115,235First Year

Profit From Rental Income

After 5 Years

£22,314

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,379

↗ 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	£23,376	£23,727	£24,320	£24,928	£25,676	£122,026
Total Expenses	£18,704	£18,785	£18,887	£18,992	£19,109	£94,477
Profit Before Tax	£4,672	£4,942	£5,433	£5,936	£6,566	£27,548
Profit After Tax	£3,784	£4,003	£4,400	£4,808	£5,319	£22,314
Change In Property Value	£4	£4	£7,242	£12,927	£17,202	£37,379
Net Return	£3,788	£4,006	£11,643	£17,735	£22,521	£59,693
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