Flat HA1 2 beds 1 bath

Bonnersfield Lane, Harrow HA1

London, England · HA1

Initial Investment

First Year

£103,125First Year

Profit From Rental Income

After 5 Years

£19,380

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,807

↗ 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	£21,144	£21,461	£21,998	£22,548	£23,224	£110,375
Total Expenses	£17,108	£17,186	£17,282	£17,381	£17,491	£86,449
Profit Before Tax	£4,036	£4,275	£4,715	£5,166	£5,733	£23,926
Profit After Tax	£3,269	£3,463	£3,819	£4,185	£4,643	£19,380
Change In Property Value	£3	£3	£6,550	£11,692	£15,559	£33,807
Net Return	£3,272	£3,466	£10,370	£15,877	£20,202	£53,187
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