Flat HA2 1 bed 1 bath

Lodgehill Park Close, Harrow HA2

London, England · HA2

Initial Investment

First Year

£70,000First Year

Profit From Rental Income

After 5 Years

£13,949

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£23,743

↗ 10%After 5 Years

Return On Investment

54%

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	£15,600	£15,834	£16,230	£16,636	£17,135	£81,434
Total Expenses	£12,685	£12,755	£12,837	£12,922	£13,014	£64,213
Profit Before Tax	£2,915	£3,079	£3,393	£3,714	£4,120	£17,221
Profit After Tax	£2,361	£2,494	£2,748	£3,008	£3,338	£13,949
Change In Property Value	£2	£2	£4,600	£8,211	£10,927	£23,743
Net Return	£2,363	£2,497	£7,348	£11,219	£14,264	£37,692
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	16%	20%	54%

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