Terraced
HA3
3 beds
1 bath
Christchurch Avenue, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£52,766
↗ 23%After 5 Years
Change In Property Value
£92,012
↗ 14%After 5 Years
Return On Investment
64%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,800 | £38,367 | £38,943 | £39,916 | £40,914 | £195,940 |
| Total Expenses | £25,998 | £26,067 | £26,135 | £26,243 | £26,353 | £130,797 |
| Profit Before Tax | £11,802 | £12,300 | £12,807 | £13,673 | £14,561 | £65,143 |
| Profit After Tax | £9,560 | £9,963 | £10,374 | £11,075 | £11,794 | £52,766 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £9,566 | £23,463 | £34,472 | £43,142 | £34,134 | £144,778 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 64% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change