Flat HA1 0 beds 1 bath

Greenhill Road, Harrow HA1

London, England · HA1

Initial Investment

First Year

£60,985First Year

Profit From Rental Income

After 5 Years

£8,549

↗ 14%After 5 Years

Change In Property Value

After 5 Years

£20,641

↗ 10%After 5 Years

Return On Investment

48%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£11,224	£11,290	£11,365	£11,443	£11,527	£56,849
Profit Before Tax	£1,688	£1,816	£2,068	£2,326	£2,656	£10,554
Profit After Tax	£1,367	£1,471	£1,675	£1,884	£2,151	£8,549
Change In Property Value	£2	£2	£3,999	£7,138	£9,499	£20,641
Net Return	£1,369	£1,473	£5,674	£9,023	£11,650	£29,189
Return From Rental Income (%)	2%	2%	3%	3%	4%	14%
Total Net Return (%)	2%	2%	9%	15%	19%	48%

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