Semi Detached
HA1
3 beds
1 bath
Whitmore Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£80,780
↗ 27%After 5 Years
Change In Property Value
£122,001
↗ 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 | £52,800 | £53,592 | £54,396 | £55,756 | £57,150 | £273,693 |
| Total Expenses | £34,577 | £34,668 | £34,759 | £34,905 | £35,055 | £173,965 |
| Profit Before Tax | £18,223 | £18,924 | £19,637 | £20,850 | £22,094 | £99,729 |
| Profit After Tax | £14,761 | £15,328 | £15,906 | £16,889 | £17,896 | £80,780 |
| Change In Property Value | £9 | £17,900 | £31,952 | £42,519 | £29,621 | £122,001 |
| Net Return | £14,770 | £33,228 | £47,858 | £59,408 | £47,518 | £202,781 |
| 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