Flat
HA3
1 bed
1 bath
John Perrin Place, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£72,400First YearProfit From Rental Income
£17,230
↗ 24%After 5 Years
Change In Property Value
£24,568
↗ 10%After 5 Years
Return On Investment
58%
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 | £16,800 | £17,052 | £17,478 | £17,915 | £18,453 | £87,698 |
| Total Expenses | £13,123 | £13,194 | £13,279 | £13,367 | £13,463 | £66,426 |
| Profit Before Tax | £3,677 | £3,858 | £4,199 | £4,548 | £4,989 | £21,272 |
| Profit After Tax | £2,979 | £3,125 | £3,401 | £3,684 | £4,041 | £17,230 |
| Change In Property Value | £2 | £2 | £4,760 | £8,497 | £11,307 | £24,568 |
| Net Return | £2,981 | £3,127 | £8,161 | £12,181 | £15,348 | £41,799 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change