Terraced
HA2
3 beds
1 bath
Abercorn Crescent, South Harrow HA2
London, England · HA2
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£47,911
↗ 27%After 5 Years
Change In Property Value
£73,610
↗ 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 | £31,860 | £32,338 | £32,823 | £33,644 | £34,485 | £165,149 |
| Total Expenses | £21,061 | £21,121 | £21,180 | £21,272 | £21,367 | £106,000 |
| Profit Before Tax | £10,800 | £11,217 | £11,643 | £12,371 | £13,118 | £59,149 |
| Profit After Tax | £8,748 | £9,086 | £9,431 | £10,021 | £10,625 | £47,911 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £8,753 | £19,886 | £28,709 | £35,675 | £28,498 | £121,521 |
| 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