Terraced
HA2
3 beds
2 baths
Hadleigh Close, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£52,987
↗ 27%After 5 Years
Change In Property Value
£81,107
↗ 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 | £35,100 | £35,626 | £36,161 | £37,065 | £37,992 | £181,944 |
| Total Expenses | £23,154 | £23,219 | £23,283 | £23,384 | £23,487 | £116,527 |
| Profit Before Tax | £11,946 | £12,407 | £12,878 | £13,681 | £14,504 | £65,417 |
| Profit After Tax | £9,676 | £10,050 | £10,431 | £11,082 | £11,749 | £52,987 |
| Change In Property Value | £6 | £11,900 | £21,242 | £28,267 | £19,692 | £81,107 |
| Net Return | £9,682 | £21,950 | £31,673 | £39,348 | £31,441 | £134,094 |
| 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