Flat
HA2
2 beds
1 bath
Shaftesbury Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£11,327
↗ 10%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
42%
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 | £20,400 | £20,706 | £21,224 | £21,754 | £22,407 | £106,491 |
| Total Expenses | £18,323 | £18,400 | £18,494 | £18,591 | £18,699 | £92,507 |
| Profit Before Tax | £2,077 | £2,306 | £2,729 | £3,163 | £3,708 | £13,983 |
| Profit After Tax | £1,682 | £1,868 | £2,211 | £2,562 | £3,003 | £11,327 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £1,686 | £1,872 | £9,411 | £15,414 | £20,106 | £48,489 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 18% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change