Terraced
HA2
2 beds
1 bath
Priest Park Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£37,276
↗ 27%After 5 Years
Change In Property Value
£57,933
↗ 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 | £25,080 | £25,456 | £25,838 | £26,484 | £27,146 | £130,004 |
| Total Expenses | £16,682 | £16,732 | £16,781 | £16,856 | £16,933 | £83,985 |
| Profit Before Tax | £8,398 | £8,724 | £9,057 | £9,628 | £10,213 | £46,020 |
| Profit After Tax | £6,802 | £7,066 | £7,336 | £7,799 | £8,273 | £37,276 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £6,806 | £15,566 | £22,509 | £27,989 | £22,339 | £95,209 |
| 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