Detached
HA3
1 bed
1 bath
Viewfield Close, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£18,226
↗ 24%After 5 Years
Change In Property Value
£34,079
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,214 | £14,427 | £14,788 | £15,158 | £72,591 |
| Total Expenses | £9,944 | £9,978 | £10,009 | £10,056 | £10,103 | £50,090 |
| Profit Before Tax | £4,060 | £4,236 | £4,418 | £4,732 | £5,054 | £22,501 |
| Profit After Tax | £3,288 | £3,431 | £3,579 | £3,833 | £4,094 | £18,226 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £3,291 | £8,432 | £12,504 | £15,710 | £12,368 | £52,304 |
| Return From Rental Income (%) | 4% | 5% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 11% | 16% | 21% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change