Terraced HA2 2 beds 1 bath

Pelican Drive, Harrow HA2

London, England · HA2

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£44,190

↗ 27%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£29,496	£29,938	£30,388	£31,147	£31,926	£152,895
Total Expenses	£19,537	£19,594	£19,649	£19,735	£19,824	£98,339
Profit Before Tax	£9,959	£10,345	£10,739	£11,412	£12,102	£54,556
Profit After Tax	£8,067	£8,379	£8,698	£9,244	£9,803	£44,190
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£8,072	£18,379	£26,548	£32,997	£26,351	£112,347
Return From Rental Income (%)	5%	5%	5%	6%	6%	27%
Total Net Return (%)	5%	11%	16%	20%	16%	69%

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