Semi Detached
HA2
3 beds
1 bath
Edward Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£59,028
↗ 27%After 5 Years
Change In Property Value
£89,967
↗ 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 | £38,940 | £39,524 | £40,117 | £41,120 | £42,148 | £201,849 |
| Total Expenses | £25,630 | £25,700 | £25,770 | £25,881 | £25,994 | £128,975 |
| Profit Before Tax | £13,311 | £13,824 | £14,347 | £15,239 | £16,154 | £72,874 |
| Profit After Tax | £10,782 | £11,197 | £11,621 | £12,344 | £13,085 | £59,028 |
| Change In Property Value | £7 | £13,200 | £23,562 | £31,355 | £21,844 | £89,967 |
| Net Return | £10,788 | £24,397 | £35,183 | £43,698 | £34,928 | £148,995 |
| 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