Flat
HA2
2 beds
2 baths
Rayners Lane, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£114,482First YearProfit From Rental Income
£14,531
↗ 13%After 5 Years
Change In Property Value
£37,157
↗ 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 | £21,240 | £21,559 | £22,098 | £22,650 | £23,330 | £110,876 |
| Total Expenses | £18,405 | £18,483 | £18,580 | £18,679 | £18,789 | £92,936 |
| Profit Before Tax | £2,835 | £3,076 | £3,518 | £3,971 | £4,540 | £17,940 |
| Profit After Tax | £2,296 | £2,491 | £2,849 | £3,217 | £3,677 | £14,531 |
| Change In Property Value | £4 | £4 | £7,199 | £12,850 | £17,100 | £37,157 |
| Net Return | £2,300 | £2,495 | £10,049 | £16,067 | £20,778 | £51,688 |
| 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