Terraced
HA2
4 beds
1 bath
Leamington Crescent, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£58,109
↗ 27%After 5 Years
Change In Property Value
£88,604
↗ 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 | £38,352 | £38,927 | £39,511 | £40,499 | £41,511 | £198,801 |
| Total Expenses | £25,249 | £25,319 | £25,388 | £25,497 | £25,609 | £127,061 |
| Profit Before Tax | £13,103 | £13,608 | £14,124 | £15,002 | £15,903 | £71,740 |
| Profit After Tax | £10,613 | £11,023 | £11,440 | £12,152 | £12,881 | £58,109 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £10,620 | £24,023 | £34,645 | £43,031 | £34,394 | £146,713 |
| 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