Detached HA3 3 beds 2 baths

Chicheley Gardens, Harrow HA3

London, England · HA3

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£46,668

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£81,788

↗ 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	£33,600	£34,104	£34,616	£35,481	£36,368	£174,168
Total Expenses	£23,165	£23,228	£23,289	£23,386	£23,486	£116,554
Profit Before Tax	£10,435	£10,876	£11,326	£12,095	£12,882	£57,614
Profit After Tax	£8,452	£8,810	£9,174	£9,797	£10,435	£46,668
Change In Property Value	£6	£12,000	£21,420	£28,504	£19,858	£81,788
Net Return	£8,458	£20,810	£30,594	£38,301	£30,293	£128,456
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	10%	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