Terraced
HA3
3 beds
1 bath
Orchard Grove, Harrow, Middlesex HA3
London, England · HA3
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£50,718
↗ 23%After 5 Years
Change In Property Value
£88,604
↗ 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 | £36,396 | £36,942 | £37,496 | £38,433 | £39,394 | £188,662 |
| Total Expenses | £25,053 | £25,120 | £25,186 | £25,290 | £25,397 | £126,047 |
| Profit Before Tax | £11,343 | £11,821 | £12,310 | £13,143 | £13,997 | £62,615 |
| Profit After Tax | £9,188 | £9,575 | £9,971 | £10,646 | £11,338 | £50,718 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £9,194 | £22,576 | £33,176 | £41,525 | £32,851 | £139,322 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 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