Terraced
HA3
3 beds
2 baths
Malvern Gardens, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£196,732First YearProfit From Rental Income
£46,237
↗ 24%After 5 Years
Change In Property Value
£81,100
↗ 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 | £33,312 | £33,812 | £34,319 | £35,177 | £36,056 | £172,676 |
| Total Expenses | £22,974 | £23,036 | £23,097 | £23,193 | £23,292 | £115,592 |
| Profit Before Tax | £10,338 | £10,775 | £11,222 | £11,983 | £12,764 | £57,083 |
| Profit After Tax | £8,374 | £8,728 | £9,090 | £9,707 | £10,339 | £46,237 |
| Change In Property Value | £6 | £11,899 | £21,240 | £28,264 | £19,691 | £81,100 |
| Net Return | £8,380 | £20,627 | £30,330 | £37,971 | £30,030 | £127,337 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| 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