Flat
HA1
2 beds
2 baths
Lyon Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£23,445
↗ 14%After 5 Years
Change In Property Value
£51,614
↗ 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 | £29,496 | £29,938 | £30,687 | £31,454 | £32,398 | £153,973 |
| Total Expenses | £24,787 | £24,877 | £24,995 | £25,116 | £25,253 | £125,028 |
| Profit Before Tax | £4,709 | £5,061 | £5,692 | £6,338 | £7,145 | £28,945 |
| Profit After Tax | £3,814 | £4,099 | £4,610 | £5,134 | £5,787 | £23,445 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,819 | £4,104 | £14,611 | £22,984 | £29,541 | £75,060 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 14% |
| Total Net Return (%) | 2% | 3% | 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