Flat
HA2
3 beds
1 bath
Alexandra Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£112,747First YearProfit From Rental Income
£14,186
↗ 13%After 5 Years
Change In Property Value
£36,646
↗ 10%After 5 Years
Return On Investment
45%
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 | £20,940 | £21,254 | £21,785 | £22,330 | £23,000 | £109,310 |
| Total Expenses | £18,178 | £18,256 | £18,352 | £18,450 | £18,560 | £91,796 |
| Profit Before Tax | £2,762 | £2,998 | £3,434 | £3,880 | £4,440 | £17,513 |
| Profit After Tax | £2,237 | £2,429 | £2,781 | £3,143 | £3,596 | £14,186 |
| Change In Property Value | £4 | £4 | £7,100 | £12,674 | £16,865 | £36,646 |
| Net Return | £2,240 | £2,432 | £9,881 | £15,816 | £20,461 | £50,831 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change