Flat
HA2
2 beds
1 bath
Parkfield Road, South Harrow, Greater London HA2
London, England · HA2
View property listing
Initial Investment
£83,000First YearProfit From Rental Income
£8,800
↗ 11%After 5 Years
Change In Property Value
£27,872
↗ 10%After 5 Years
Return On Investment
44%
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 | £15,936 | £16,175 | £16,579 | £16,994 | £17,504 | £83,188 |
| Total Expenses | £14,306 | £14,376 | £14,459 | £14,544 | £14,638 | £72,323 |
| Profit Before Tax | £1,630 | £1,799 | £2,120 | £2,449 | £2,866 | £10,865 |
| Profit After Tax | £1,320 | £1,457 | £1,717 | £1,984 | £2,321 | £8,800 |
| Change In Property Value | £3 | £3 | £5,400 | £9,639 | £12,827 | £27,872 |
| Net Return | £1,323 | £1,460 | £7,118 | £11,623 | £15,148 | £36,672 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change