Flat
HA1
1 bed
1 bath
Butler Avenue, West Harrow HA1
London, England · HA1
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£10,221
↗ 15%After 5 Years
Change In Property Value
£22,705
↗ 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 | £14,196 | £14,409 | £14,769 | £15,138 | £15,593 | £74,105 |
| Total Expenses | £12,146 | £12,213 | £12,292 | £12,373 | £12,461 | £61,486 |
| Profit Before Tax | £2,050 | £2,196 | £2,477 | £2,765 | £3,131 | £12,619 |
| Profit After Tax | £1,660 | £1,778 | £2,006 | £2,240 | £2,536 | £10,221 |
| Change In Property Value | £2 | £2 | £4,399 | £7,852 | £10,449 | £22,705 |
| Net Return | £1,663 | £1,781 | £6,405 | £10,092 | £12,986 | £32,926 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 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