Flat
HA1
6 beds
3 baths
Woodway Crescent, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£268,482First YearProfit From Rental Income
£42,605
↗ 16%After 5 Years
Change In Property Value
£82,578
↗ 10%After 5 Years
Return On Investment
47%
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 | £47,196 | £47,904 | £49,102 | £50,329 | £51,839 | £246,370 |
| Total Expenses | £38,458 | £38,574 | £38,737 | £38,904 | £39,097 | £193,770 |
| Profit Before Tax | £8,738 | £9,330 | £10,364 | £11,425 | £12,742 | £52,599 |
| Profit After Tax | £7,078 | £7,557 | £8,395 | £9,255 | £10,321 | £42,605 |
| Change In Property Value | £8 | £8 | £15,999 | £28,559 | £38,004 | £82,578 |
| Net Return | £7,086 | £7,565 | £24,394 | £37,813 | £48,324 | £125,183 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change