Flat HA2 2 beds 2 baths

Cottage Close, Harrow On The Hill, London HA2

London, England · HA2

Initial Investment

First Year

£175,750First Year

Profit From Rental Income

After 5 Years

£37,047

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£55,227

↗ 10%After 5 Years

Return On Investment

53%

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	£34,548	£35,066	£35,943	£36,841	£37,947	£180,345
Total Expenses	£26,681	£26,779	£26,909	£27,043	£27,196	£134,608
Profit Before Tax	£7,867	£8,287	£9,034	£9,798	£10,750	£45,737
Profit After Tax	£6,372	£6,713	£7,317	£7,937	£8,708	£37,047
Change In Property Value	£5	£5	£10,700	£19,100	£25,416	£55,227
Net Return	£6,378	£6,718	£18,017	£27,037	£34,124	£92,274
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	53%

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