Semi Detached
HA2
3 beds
2 baths
Hadleigh Close, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£56,708
↗ 27%After 5 Years
Change In Property Value
£86,559
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,464 | £38,026 | £38,596 | £39,561 | £40,550 | £194,198 |
| Total Expenses | £24,678 | £24,746 | £24,814 | £24,920 | £25,030 | £124,188 |
| Profit Before Tax | £12,786 | £13,280 | £13,783 | £14,641 | £15,520 | £70,010 |
| Profit After Tax | £10,357 | £10,757 | £11,164 | £11,859 | £12,571 | £56,708 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £10,363 | £23,457 | £33,834 | £42,026 | £33,588 | £143,268 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change