Flat
HA1
2 beds
2 baths
Greenhill Way, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£125,700First YearProfit From Rental Income
£24,862
↗ 20%After 5 Years
Change In Property Value
£40,466
↗ 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 | £25,308 | £25,688 | £26,330 | £26,988 | £27,798 | £132,111 |
| Total Expenses | £20,083 | £20,167 | £20,275 | £20,384 | £20,508 | £101,417 |
| Profit Before Tax | £5,225 | £5,520 | £6,055 | £6,604 | £7,290 | £30,694 |
| Profit After Tax | £4,232 | £4,471 | £4,905 | £5,349 | £5,905 | £24,862 |
| Change In Property Value | £4 | £4 | £7,840 | £13,995 | £18,623 | £40,466 |
| Net Return | £4,236 | £4,475 | £12,745 | £19,344 | £24,528 | £65,328 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 3% | 4% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change