Flat HA1 2 beds 1 bath

London Road, Harrow On The Hill HA1

London, England · HA1

Initial Investment

First Year

£114,482First Year

Profit From Rental Income

After 5 Years

£22,157

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,157

↗ 10%After 5 Years

Return On Investment

52%

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	£23,244	£23,593	£24,182	£24,787	£25,531	£121,337
Total Expenses	£18,605	£18,686	£18,788	£18,893	£19,010	£93,982
Profit Before Tax	£4,639	£4,906	£5,394	£5,894	£6,521	£27,355
Profit After Tax	£3,757	£3,974	£4,369	£4,775	£5,282	£22,157
Change In Property Value	£4	£4	£7,199	£12,850	£17,100	£37,157
Net Return	£3,761	£3,978	£11,568	£17,625	£22,382	£59,315
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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