Detached
HA1
3 beds
2 baths
Sudbury Court Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£78,942
↗ 27%After 5 Years
Change In Property Value
£119,275
↗ 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 | £51,624 | £52,398 | £53,184 | £54,514 | £55,877 | £267,597 |
| Total Expenses | £33,816 | £33,905 | £33,994 | £34,138 | £34,285 | £170,138 |
| Profit Before Tax | £17,808 | £18,493 | £19,190 | £20,376 | £21,592 | £97,460 |
| Profit After Tax | £14,425 | £14,979 | £15,544 | £16,505 | £17,490 | £78,942 |
| Change In Property Value | £9 | £17,500 | £31,238 | £41,569 | £28,959 | £119,275 |
| Net Return | £14,434 | £32,479 | £46,782 | £58,073 | £46,449 | £198,217 |
| 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