Flat HA3 2 beds 1 bath

Christchurch Avenue, Harrow, London HA3

London, England · HA3

Initial Investment

First Year

£114,150First Year

Profit From Rental Income

After 5 Years

£22,082

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£37,059

↗ 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	£23,184	£23,532	£24,120	£24,723	£25,465	£121,024
Total Expenses	£18,562	£18,643	£18,744	£18,848	£18,965	£93,762
Profit Before Tax	£4,622	£4,889	£5,376	£5,875	£6,499	£27,261
Profit After Tax	£3,744	£3,960	£4,354	£4,758	£5,265	£22,082
Change In Property Value	£4	£4	£7,180	£12,817	£17,055	£37,059
Net Return	£3,748	£3,964	£11,535	£17,575	£22,320	£59,141
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	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