Flat HA2 2 beds 1 bath

Northolt Road, Harrow HA2

London, England · HA2

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£23,759

↗ 33%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

66%

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	£18,600	£18,879	£19,351	£19,835	£20,430	£97,095
Total Expenses	£13,382	£13,456	£13,546	£13,638	£13,740	£67,763
Profit Before Tax	£5,218	£5,423	£5,805	£6,196	£6,689	£29,332
Profit After Tax	£4,227	£4,393	£4,702	£5,019	£5,418	£23,759
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£4,229	£4,395	£9,502	£13,587	£16,820	£48,534
Return From Rental Income (%)	6%	6%	6%	7%	7%	33%
Total Net Return (%)	6%	6%	13%	19%	23%	66%

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