Terraced HA1 3 beds 2 baths

Umpire View, Harrow HA1

London, England · HA1

Initial Investment

First Year

£169,625First Year

Profit From Rental Income

After 5 Years

£45,809

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£70,543

↗ 14%After 5 Years

Return On Investment

69%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£30,528	£30,986	£31,451	£32,237	£33,043	£158,245
Total Expenses	£20,203	£20,262	£20,318	£20,407	£20,499	£101,690
Profit Before Tax	£10,325	£10,724	£11,132	£11,830	£12,544	£56,555
Profit After Tax	£8,363	£8,687	£9,017	£9,582	£10,161	£45,809
Change In Property Value	£5	£10,350	£18,475	£24,585	£17,127	£70,543
Net Return	£8,368	£19,037	£27,492	£34,167	£27,288	£116,352
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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