Semi Detached
HA3
5 beds
2 baths
Northwick Avenue, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£62,522
↗ 23%After 5 Years
Change In Property Value
£108,370
↗ 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 | £44,520 | £45,188 | £45,866 | £47,012 | £48,188 | £230,773 |
| Total Expenses | £30,531 | £30,610 | £30,688 | £30,814 | £30,942 | £153,585 |
| Profit Before Tax | £13,989 | £14,577 | £15,177 | £16,199 | £17,246 | £77,188 |
| Profit After Tax | £11,331 | £11,808 | £12,294 | £13,121 | £13,969 | £62,522 |
| Change In Property Value | £8 | £15,900 | £28,382 | £37,768 | £26,312 | £108,370 |
| Net Return | £11,339 | £27,708 | £40,675 | £50,889 | £40,281 | £170,892 |
| 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