Flat HA1 2 beds 1 bath

Bonnersfield Lane, Harrow HA1

London, England · HA1

Initial Investment

First Year

£103,982First Year

Profit From Rental Income

After 5 Years

£19,580

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£34,060

↗ 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	£21,300	£21,619	£22,160	£22,714	£23,395	£111,189
Total Expenses	£17,221	£17,299	£17,396	£17,495	£17,606	£87,016
Profit Before Tax	£4,079	£4,321	£4,764	£5,219	£5,790	£24,173
Profit After Tax	£3,304	£3,500	£3,859	£4,227	£4,690	£19,580
Change In Property Value	£3	£3	£6,599	£11,779	£15,675	£34,060
Net Return	£3,307	£3,503	£10,458	£16,007	£20,365	£53,640
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