Flat
HA1
1 bed
1 bath
Gayton Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£80,550First YearProfit From Rental Income
£13,898
↗ 17%After 5 Years
Change In Property Value
£27,149
↗ 10%After 5 Years
Return On Investment
51%
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 | £16,980 | £17,235 | £17,666 | £18,107 | £18,650 | £88,638 |
| Total Expenses | £14,133 | £14,204 | £14,290 | £14,378 | £14,475 | £71,480 |
| Profit Before Tax | £2,847 | £3,031 | £3,376 | £3,729 | £4,175 | £17,158 |
| Profit After Tax | £2,306 | £2,455 | £2,734 | £3,021 | £3,382 | £13,898 |
| Change In Property Value | £3 | £3 | £5,260 | £9,389 | £12,494 | £27,149 |
| Net Return | £2,309 | £2,458 | £7,994 | £12,410 | £15,877 | £41,047 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change