Flat
HA3
1 bed
1 bath
Cardinal Way, Harrow, Middlesex HA3
London, England · HA3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£701
↗ 1%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
35%
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 | £9,804 | £9,951 | £10,200 | £10,455 | £10,768 | £51,178 |
| Total Expenses | £9,924 | £9,984 | £10,052 | £10,121 | £10,195 | £50,277 |
| Profit Before Tax | £-120 | £-33 | £148 | £333 | £573 | £901 |
| Profit After Tax | £-120 | £-33 | £120 | £270 | £464 | £701 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-118 | £-31 | £3,620 | £6,518 | £8,778 | £18,766 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 1% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 35% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change