Flat HA1 2 beds 1 bath

Hartley Apartments, Perceval Square, Harrow, Middlesex HA1

London, England · HA1

Initial Investment

First Year

£153,000First Year

Profit From Rental Income

After 5 Years

£31,508

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£48,517

↗ 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	£30,348	£30,803	£31,573	£32,363	£33,334	£158,421
Total Expenses	£23,682	£23,774	£23,894	£24,016	£24,156	£119,522
Profit Before Tax	£6,666	£7,030	£7,680	£8,346	£9,177	£38,899
Profit After Tax	£5,399	£5,694	£6,221	£6,760	£7,434	£31,508
Change In Property Value	£5	£5	£9,400	£16,779	£22,329	£48,517
Net Return	£5,404	£5,699	£15,621	£23,540	£29,762	£80,026
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	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