Terraced HA2 3 beds 1 bath

Oxleay Road, Harrow HA2

London, England · HA2

Initial Investment

First Year

£179,250First Year

Profit From Rental Income

After 5 Years

£48,393

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£74,291

↗ 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	£32,160	£32,642	£33,132	£33,960	£34,809	£166,704
Total Expenses	£21,251	£21,312	£21,371	£21,465	£21,560	£106,960
Profit Before Tax	£10,909	£11,330	£11,761	£12,496	£13,249	£59,745
Profit After Tax	£8,836	£9,178	£9,526	£10,122	£10,732	£48,393
Change In Property Value	£5	£10,900	£19,457	£25,891	£18,038	£74,291
Net Return	£8,841	£20,078	£28,983	£36,013	£28,769	£122,684
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change