Semi Detached HA3 3 beds 1 bath

Whitegate Gardens, Harrow HA3

London, England · HA3

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£42,617

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£74,973

↗ 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	£30,804	£31,266	£31,735	£32,528	£33,342	£159,675
Total Expenses	£21,277	£21,335	£21,393	£21,482	£21,574	£107,061
Profit Before Tax	£9,527	£9,931	£10,343	£11,046	£11,767	£52,614
Profit After Tax	£7,717	£8,044	£8,377	£8,947	£9,532	£42,617
Change In Property Value	£6	£11,000	£19,635	£26,129	£18,203	£74,973
Net Return	£7,723	£19,044	£28,013	£35,076	£27,735	£117,590
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	11%	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