Semi Detached HA3 3 beds 1 bath

Byron Road, Harrow HA3

London, England · HA3

Initial Investment

First Year

£137,250First Year

Profit From Rental Income

After 5 Years

£32,424

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£57,933

↗ 14%After 5 Years

Return On Investment

66%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£23,796	£24,153	£24,515	£25,128	£25,756	£123,349
Total Expenses	£16,554	£16,602	£16,649	£16,720	£16,794	£83,319
Profit Before Tax	£7,242	£7,551	£7,867	£8,408	£8,962	£40,030
Profit After Tax	£5,866	£6,116	£6,372	£6,810	£7,260	£32,424
Change In Property Value	£4	£8,500	£15,173	£20,190	£14,066	£57,933
Net Return	£5,870	£14,616	£21,545	£27,001	£21,326	£90,357
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	20%	16%	66%

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