Flat
HA1
3 beds
2 baths
Phoenix House, Greenhill Way, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£170,500First YearProfit From Rental Income
£35,758
↗ 21%After 5 Years
Change In Property Value
£53,679
↗ 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 | £33,576 | £34,080 | £34,932 | £35,805 | £36,879 | £175,271 |
| Total Expenses | £25,989 | £26,085 | £26,213 | £26,344 | £26,494 | £131,125 |
| Profit Before Tax | £7,587 | £7,995 | £8,719 | £9,461 | £10,385 | £44,146 |
| Profit After Tax | £6,146 | £6,476 | £7,062 | £7,663 | £8,412 | £35,758 |
| Change In Property Value | £5 | £5 | £10,400 | £18,564 | £24,704 | £53,679 |
| Net Return | £6,151 | £6,481 | £17,462 | £26,227 | £33,115 | £89,437 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change