Flat
HA1
2 beds
2 baths
Rosslyn Crescent, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£10,070
↗ 11%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
44%
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 | £17,112 | £17,369 | £17,803 | £18,248 | £18,795 | £89,327 |
| Total Expenses | £15,215 | £15,287 | £15,373 | £15,461 | £15,559 | £76,895 |
| Profit Before Tax | £1,897 | £2,082 | £2,430 | £2,787 | £3,237 | £12,432 |
| Profit After Tax | £1,537 | £1,686 | £1,968 | £2,257 | £2,622 | £10,070 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £1,539 | £1,689 | £7,767 | £12,609 | £16,396 | £40,001 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change