Flat
HA2
1 bed
1 bath
Station Road, North Harrow, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£13,892
↗ 24%After 5 Years
Change In Property Value
£19,613
↗ 10%After 5 Years
Return On Investment
58%
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 | £13,896 | £14,104 | £14,457 | £14,818 | £15,263 | £72,539 |
| Total Expenses | £10,928 | £10,995 | £11,073 | £11,153 | £11,240 | £55,388 |
| Profit Before Tax | £2,968 | £3,110 | £3,384 | £3,666 | £4,023 | £17,151 |
| Profit After Tax | £2,404 | £2,519 | £2,741 | £2,969 | £3,259 | £13,892 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £2,406 | £2,521 | £6,541 | £9,752 | £12,285 | £33,505 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 17% | 21% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change