Flat HA1 2 beds 1 bath

Ranmoor Close, Harrow HA1

London, England · HA1

Initial Investment

First Year

£103,650First Year

Profit From Rental Income

After 5 Years

£19,504

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,962

↗ 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	£21,240	£21,559	£22,098	£22,650	£23,330	£110,876
Total Expenses	£17,177	£17,255	£17,352	£17,451	£17,562	£86,796
Profit Before Tax	£4,063	£4,304	£4,746	£5,199	£5,768	£24,079
Profit After Tax	£3,291	£3,486	£3,844	£4,211	£4,672	£19,504
Change In Property Value	£3	£3	£6,580	£11,746	£15,630	£33,962
Net Return	£3,294	£3,489	£10,424	£15,957	£20,302	£53,467
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