Flat
HA1
2 beds
1 bath
High Mead, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£16,950
↗ 17%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
49%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £16,934 | £17,011 | £17,106 | £17,203 | £17,311 | £85,564 |
| Profit Before Tax | £3,466 | £3,695 | £4,118 | £4,552 | £5,096 | £20,927 |
| Profit After Tax | £2,807 | £2,993 | £3,336 | £3,687 | £4,128 | £16,950 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £2,810 | £2,996 | £9,836 | £15,290 | £19,568 | £50,500 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change