Detached HA3 3 beds 1 bath

College Avenue, Harrow HA3

London, England · HA3

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£48,715

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 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	£35,004	£35,529	£36,062	£36,964	£37,888	£181,446
Total Expenses	£24,110	£24,175	£24,238	£24,339	£24,442	£121,304
Profit Before Tax	£10,894	£11,354	£11,824	£12,625	£13,446	£60,142
Profit After Tax	£8,824	£9,197	£9,577	£10,226	£10,891	£48,715
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£8,831	£21,697	£31,890	£39,918	£31,576	£133,912
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	10%	15%	19%	15%	65%

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