Terraced HA1 3 beds 2 baths

Umpire View, Harrow HA1

London, England · HA1

Initial Investment

First Year

£229,982First Year

Profit From Rental Income

After 5 Years

£61,791

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£94,050

↗ 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	£40,704	£41,315	£41,934	£42,983	£44,057	£210,993
Total Expenses	£26,770	£26,843	£26,915	£27,031	£27,149	£134,707
Profit Before Tax	£13,934	£14,471	£15,019	£15,952	£16,908	£76,285
Profit After Tax	£11,287	£11,722	£12,165	£12,921	£13,696	£61,791
Change In Property Value	£7	£13,799	£24,631	£32,777	£22,835	£94,050
Net Return	£11,294	£25,521	£36,797	£45,699	£36,531	£155,841
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	68%

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