Semi Detached
HA3
2 beds
1 bath
Graham Road, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£36,519
↗ 24%After 5 Years
Change In Property Value
£64,749
↗ 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 | £26,604 | £27,003 | £27,408 | £28,093 | £28,796 | £137,904 |
| Total Expenses | £18,444 | £18,496 | £18,547 | £18,626 | £18,707 | £92,818 |
| Profit Before Tax | £8,160 | £8,507 | £8,861 | £9,468 | £10,089 | £45,086 |
| Profit After Tax | £6,610 | £6,891 | £7,178 | £7,669 | £8,172 | £36,519 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £6,615 | £16,391 | £24,135 | £30,235 | £23,893 | £101,269 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 16% | 20% | 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