Semi Detached
HA2
3 beds
1 bath
Brooke Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£56,271
↗ 27%After 5 Years
Change In Property Value
£85,878
↗ 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 | £37,176 | £37,734 | £38,300 | £39,257 | £40,239 | £192,705 |
| Total Expenses | £24,488 | £24,556 | £24,623 | £24,729 | £24,838 | £123,234 |
| Profit Before Tax | £12,688 | £13,178 | £13,677 | £14,528 | £15,401 | £69,471 |
| Profit After Tax | £10,277 | £10,674 | £11,078 | £11,768 | £12,474 | £56,271 |
| Change In Property Value | £6 | £12,600 | £22,491 | £29,929 | £20,851 | £85,878 |
| Net Return | £10,284 | £23,274 | £33,569 | £41,697 | £33,325 | £142,149 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change