Terraced
HA3
3 beds
2 baths
Masons Avenue, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£40,570
↗ 24%After 5 Years
Change In Property Value
£71,565
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,400 | £29,841 | £30,289 | £31,046 | £31,822 | £152,397 |
| Total Expenses | £20,332 | £20,388 | £20,443 | £20,530 | £20,618 | £102,311 |
| Profit Before Tax | £9,068 | £9,453 | £9,845 | £10,516 | £11,204 | £50,086 |
| Profit After Tax | £7,345 | £7,657 | £7,975 | £8,518 | £9,075 | £40,570 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £7,350 | £18,157 | £26,717 | £33,459 | £26,451 | £112,135 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 16% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change