Detached
HA1
4 beds
2 baths
Bengeworth Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£284,250First YearProfit From Rental Income
£76,186
↗ 27%After 5 Years
Change In Property Value
£115,185
↗ 14%After 5 Years
Return On Investment
67%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £49,860 | £50,608 | £51,367 | £52,651 | £53,967 | £258,454 |
| Total Expenses | £32,674 | £32,761 | £32,847 | £32,986 | £33,128 | £164,397 |
| Profit Before Tax | £17,186 | £17,847 | £18,520 | £19,665 | £20,839 | £94,057 |
| Profit After Tax | £13,921 | £14,456 | £15,001 | £15,929 | £16,880 | £76,186 |
| Change In Property Value | £8 | £16,900 | £30,167 | £40,143 | £27,967 | £115,185 |
| Net Return | £13,929 | £31,356 | £45,168 | £56,072 | £44,846 | £191,371 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 67% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change