Flat
HA1
2 beds
2 baths
Hargrave Drive, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£21,846
↗ 14%After 5 Years
Change In Property Value
£49,034
↗ 10%After 5 Years
Return On Investment
46%
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 | £28,020 | £28,440 | £29,151 | £29,880 | £30,776 | £146,268 |
| Total Expenses | £23,648 | £23,736 | £23,850 | £23,966 | £24,099 | £119,298 |
| Profit Before Tax | £4,372 | £4,705 | £5,302 | £5,914 | £6,678 | £26,970 |
| Profit After Tax | £3,542 | £3,811 | £4,294 | £4,790 | £5,409 | £21,846 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,546 | £3,816 | £13,794 | £21,748 | £27,975 | £70,879 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change