Flat HA2 1 bed 1 bath

Station Road, North Harrow, Harrow HA2

London, England · HA2

Initial Investment

First Year

£67,000First Year

Profit From Rental Income

After 5 Years

£25,054

↗ 37%After 5 Years

Change In Property Value

After 5 Years

£22,710

↗ 10%After 5 Years

Return On Investment

71%

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	£18,096	£18,367	£18,827	£19,297	£19,876	£94,464
Total Expenses	£12,538	£12,611	£12,700	£12,791	£12,892	£63,532
Profit Before Tax	£5,558	£5,756	£6,127	£6,506	£6,985	£30,931
Profit After Tax	£4,502	£4,663	£4,962	£5,270	£5,658	£25,054
Change In Property Value	£2	£2	£4,400	£7,854	£10,452	£22,710
Net Return	£4,504	£4,665	£9,363	£13,124	£16,109	£47,765
Return From Rental Income (%)	7%	7%	7%	8%	8%	37%
Total Net Return (%)	7%	7%	14%	20%	24%	71%

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