Flat
HA1
2 beds
2 baths
St. Johns Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£20,292
↗ 14%After 5 Years
Change In Property Value
£46,453
↗ 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 | £26,556 | £26,954 | £27,628 | £28,319 | £29,168 | £138,626 |
| Total Expenses | £22,509 | £22,595 | £22,706 | £22,818 | £22,946 | £113,575 |
| Profit Before Tax | £4,047 | £4,359 | £4,923 | £5,500 | £6,222 | £25,051 |
| Profit After Tax | £3,278 | £3,531 | £3,987 | £4,455 | £5,040 | £20,292 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £3,282 | £3,535 | £12,988 | £20,521 | £26,418 | £66,744 |
| 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