Terraced
HA1
3 beds
1 bath
Harley Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£167,000First YearProfit From Rental Income
£45,154
↗ 27%After 5 Years
Change In Property Value
£69,520
↗ 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 | £30,096 | £30,547 | £31,006 | £31,781 | £32,575 | £156,005 |
| Total Expenses | £19,919 | £19,976 | £20,033 | £20,121 | £20,211 | £100,259 |
| Profit Before Tax | £10,177 | £10,571 | £10,973 | £11,660 | £12,365 | £55,746 |
| Profit After Tax | £8,243 | £8,562 | £8,888 | £9,445 | £10,015 | £45,154 |
| Change In Property Value | £5 | £10,200 | £18,207 | £24,229 | £16,879 | £69,520 |
| Net Return | £8,249 | £18,763 | £27,095 | £33,673 | £26,895 | £114,675 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change