Terraced HA3 3 beds 1 bath

Athelstone Road, Harrow HA3

London, England · HA3

Initial Investment

First Year

£163,500First Year

Profit From Rental Income

After 5 Years

£38,522

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£68,157

↗ 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	£27,996	£28,416	£28,842	£29,563	£30,302	£145,120
Total Expenses	£19,387	£19,442	£19,494	£19,577	£19,662	£97,562
Profit Before Tax	£8,609	£8,974	£9,348	£9,986	£10,641	£47,558
Profit After Tax	£6,973	£7,269	£7,572	£8,089	£8,619	£38,522
Change In Property Value	£5	£10,000	£17,850	£23,753	£16,548	£68,157
Net Return	£6,978	£17,269	£25,422	£31,842	£25,167	£106,679
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	16%	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