Semi Detached
HA2
6 beds
6 baths
South Hill Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£99,776
↗ 26%After 5 Years
Change In Property Value
£149,945
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £64,896 | £65,869 | £66,857 | £68,529 | £70,242 | £336,394 |
| Total Expenses | £42,382 | £42,492 | £42,601 | £42,779 | £42,961 | £213,214 |
| Profit Before Tax | £22,514 | £23,377 | £24,256 | £25,750 | £27,282 | £123,180 |
| Profit After Tax | £18,236 | £18,936 | £19,648 | £20,858 | £22,098 | £99,776 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £18,247 | £40,936 | £58,918 | £73,115 | £58,504 | £249,721 |
| Return From Rental Income (%) | 5% | 5% | 5% | 5% | 6% | 26% |
| Total Net Return (%) | 5% | 11% | 15% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change