Flat
HA1
2 beds
0 baths
Plot 33, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£165,250First YearProfit From Rental Income
£34,469
↗ 21%After 5 Years
Change In Property Value
£52,130
↗ 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 | £32,604 | £33,093 | £33,920 | £34,768 | £35,811 | £170,197 |
| Total Expenses | £25,296 | £25,391 | £25,517 | £25,646 | £25,792 | £127,642 |
| Profit Before Tax | £7,308 | £7,702 | £8,404 | £9,123 | £10,019 | £42,555 |
| Profit After Tax | £5,919 | £6,239 | £6,807 | £7,390 | £8,115 | £34,469 |
| Change In Property Value | £5 | £5 | £10,100 | £18,029 | £23,991 | £52,130 |
| Net Return | £5,924 | £6,244 | £16,907 | £25,418 | £32,107 | £86,600 |
| 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