Terraced
HA2
3 beds
1 bath
Warden Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£46,992
↗ 27%After 5 Years
Change In Property Value
£72,246
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £31,272 | £31,741 | £32,217 | £33,023 | £33,848 | £162,101 |
| Total Expenses | £20,680 | £20,739 | £20,797 | £20,888 | £20,981 | £104,086 |
| Profit Before Tax | £10,592 | £11,002 | £11,420 | £12,134 | £12,867 | £58,015 |
| Profit After Tax | £8,580 | £8,911 | £9,250 | £9,829 | £10,422 | £46,992 |
| Change In Property Value | £5 | £10,600 | £18,921 | £25,179 | £17,541 | £72,246 |
| Net Return | £8,585 | £19,512 | £28,171 | £35,008 | £27,963 | £119,239 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change