Flat
HA2
1 bed
1 bath
Parkfield Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£77,750First YearProfit From Rental Income
£7,831
↗ 10%After 5 Years
Change In Property Value
£26,323
↗ 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 | £15,048 | £15,274 | £15,656 | £16,047 | £16,528 | £78,553 |
| Total Expenses | £13,622 | £13,690 | £13,772 | £13,855 | £13,945 | £68,884 |
| Profit Before Tax | £1,426 | £1,583 | £1,884 | £2,192 | £2,583 | £9,668 |
| Profit After Tax | £1,155 | £1,282 | £1,526 | £1,776 | £2,092 | £7,831 |
| Change In Property Value | £3 | £3 | £5,100 | £9,104 | £12,114 | £26,323 |
| Net Return | £1,158 | £1,285 | £6,626 | £10,879 | £14,207 | £34,155 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 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