Flat
HA2
0 beds
1 bath
Harrow, Greater London HA2
London, England · HA2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£15,810
↗ 27%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
61%
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 | £14,400 | £14,616 | £14,981 | £15,356 | £15,817 | £75,170 |
| Total Expenses | £10,978 | £11,046 | £11,125 | £11,207 | £11,295 | £55,652 |
| Profit Before Tax | £3,422 | £3,570 | £3,856 | £4,149 | £4,521 | £19,518 |
| Profit After Tax | £2,772 | £2,892 | £3,123 | £3,361 | £3,662 | £15,810 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £2,774 | £2,894 | £6,923 | £10,144 | £12,689 | £35,423 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 12% | 17% | 22% | 61% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change