Flat
HA2
2 beds
2 baths
Padda Court, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£105,750First YearProfit From Rental Income
£12,923
↗ 12%After 5 Years
Change In Property Value
£34,582
↗ 10%After 5 Years
Return On Investment
45%
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 | £19,764 | £20,060 | £20,562 | £21,076 | £21,708 | £103,171 |
| Total Expenses | £17,268 | £17,343 | £17,436 | £17,532 | £17,637 | £87,216 |
| Profit Before Tax | £2,496 | £2,717 | £3,126 | £3,544 | £4,071 | £15,955 |
| Profit After Tax | £2,022 | £2,201 | £2,532 | £2,871 | £3,297 | £12,923 |
| Change In Property Value | £3 | £3 | £6,700 | £11,960 | £15,915 | £34,582 |
| Net Return | £2,025 | £2,204 | £9,232 | £14,831 | £19,212 | £47,505 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change