Flat HA1 2 beds 1 bath

Sudbury Hill, Harrow HA1

London, England · HA1

Initial Investment

First Year

£117,125First Year

Profit From Rental Income

After 5 Years

£22,771

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,936

↗ 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	£23,724	£24,080	£24,682	£25,299	£26,058	£123,842
Total Expenses	£18,953	£19,035	£19,138	£19,243	£19,362	£95,730
Profit Before Tax	£4,771	£5,045	£5,544	£6,056	£6,696	£28,112
Profit After Tax	£3,865	£4,087	£4,491	£4,905	£5,424	£22,771
Change In Property Value	£4	£4	£7,350	£13,120	£17,459	£37,936
Net Return	£3,868	£4,090	£11,841	£18,025	£22,883	£60,707
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