Flat
HA1
1 bed
1 bath
Gayton Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£109,232First YearProfit From Rental Income
£20,869
↗ 19%After 5 Years
Change In Property Value
£35,609
↗ 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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £17,913 | £17,992 | £18,092 | £18,194 | £18,308 | £90,499 |
| Profit Before Tax | £4,359 | £4,614 | £5,079 | £5,557 | £6,155 | £25,764 |
| Profit After Tax | £3,531 | £3,737 | £4,114 | £4,501 | £4,986 | £20,869 |
| Change In Property Value | £3 | £3 | £6,899 | £12,315 | £16,388 | £35,609 |
| Net Return | £3,534 | £3,740 | £11,013 | £16,816 | £21,374 | £56,477 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change