Flat
HA3
1 bed
1 bath
Poppy Court, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£1,517
↗ 3%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
36%
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 | £10,644 | £10,804 | £11,074 | £11,351 | £11,691 | £55,563 |
| Total Expenses | £10,603 | £10,665 | £10,735 | £10,806 | £10,883 | £53,691 |
| Profit Before Tax | £41 | £139 | £339 | £544 | £808 | £1,872 |
| Profit After Tax | £33 | £113 | £275 | £441 | £655 | £1,517 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £35 | £115 | £4,075 | £7,224 | £9,681 | £21,130 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change