Flat HA2 5 beds 2 baths

Northolt Road, South Harrow, Harrow HA2

London, England · HA2

Initial Investment

First Year

£137,232First Year

Profit From Rental Income

After 5 Years

£27,650

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£43,867

↗ 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	£27,432	£27,843	£28,540	£29,253	£30,131	£143,199
Total Expenses	£21,603	£21,690	£21,803	£21,918	£22,048	£109,063
Profit Before Tax	£5,829	£6,153	£6,737	£7,335	£8,082	£34,136
Profit After Tax	£4,721	£4,984	£5,457	£5,941	£6,547	£27,650
Change In Property Value	£4	£4	£8,499	£15,171	£20,188	£43,867
Net Return	£4,726	£4,988	£13,956	£21,112	£26,735	£71,517
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	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