Flat
HA1
2 beds
1 bath
Chesterton House, Gayton Road, Harrow, Greater London HA1
London, England · HA1
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£22,184
↗ 14%After 5 Years
Change In Property Value
£49,550
↗ 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 | £28,320 | £28,745 | £29,463 | £30,200 | £31,106 | £147,834 |
| Total Expenses | £23,876 | £23,964 | £24,079 | £24,197 | £24,330 | £120,447 |
| Profit Before Tax | £4,444 | £4,780 | £5,384 | £6,003 | £6,776 | £27,388 |
| Profit After Tax | £3,600 | £3,872 | £4,361 | £4,863 | £5,488 | £22,184 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £3,604 | £3,877 | £13,961 | £21,999 | £28,292 | £71,734 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 4% | 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