Semi Detached HA1 5 beds 5 baths

Hindes Road, Harrow, Middlesex HA1

London, England · HA1

Initial Investment

First Year

£462,250First Year

Profit From Rental Income

After 5 Years

£118,334

↗ 26%After 5 Years

Change In Property Value

After 5 Years

£177,208

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£76,704	£77,855	£79,022	£80,998	£83,023	£397,602
Total Expenses	£49,998	£50,125	£50,252	£50,461	£50,674	£251,510
Profit Before Tax	£26,706	£27,729	£28,770	£30,537	£32,349	£146,092
Profit After Tax	£21,632	£22,461	£23,304	£24,735	£26,203	£118,334
Change In Property Value	£13	£26,000	£46,410	£61,759	£43,025	£177,208
Net Return	£21,645	£48,461	£69,714	£86,494	£69,228	£295,543
Return From Rental Income (%)	5%	5%	5%	5%	6%	26%
Total Net Return (%)	5%	10%	15%	19%	15%	64%

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