Detached HA1 3 beds 2 baths

Sudbury Court Road, Harrow HA1

London, England · HA1

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£53,741

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£90,325

↗ 10%After 5 Years

Return On Investment

49%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£51,624	£52,398	£53,708	£55,051	£56,703	£269,484
Total Expenses	£40,378	£40,467	£40,609	£40,754	£40,930	£203,137
Profit Before Tax	£11,246	£11,931	£13,100	£14,297	£15,773	£66,347
Profit After Tax	£9,109	£9,664	£10,611	£11,581	£12,776	£53,741
Change In Property Value	£9	£9	£17,500	£31,238	£41,569	£90,325
Net Return	£9,118	£9,673	£28,111	£42,819	£54,345	£144,066
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	18%	49%

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