Terraced
HA2
4 beds
2 baths
Malvern Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£52,069
↗ 27%After 5 Years
Change In Property Value
£79,744
↗ 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 | £34,512 | £35,030 | £35,555 | £36,444 | £37,355 | £178,896 |
| Total Expenses | £22,774 | £22,838 | £22,901 | £23,000 | £23,102 | £114,614 |
| Profit Before Tax | £11,738 | £12,192 | £12,654 | £13,444 | £14,253 | £64,282 |
| Profit After Tax | £9,508 | £9,875 | £10,250 | £10,890 | £11,545 | £52,069 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £9,514 | £21,576 | £31,135 | £38,681 | £30,907 | £131,812 |
| 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