Terraced
HA1
3 beds
2 baths
Umpire View, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£229,982First YearProfit From Rental Income
£41,920
↗ 18%After 5 Years
Change In Property Value
£71,223
↗ 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 | £40,704 | £41,315 | £42,347 | £43,406 | £44,708 | £212,480 |
| Total Expenses | £31,944 | £32,017 | £32,131 | £32,248 | £32,388 | £160,728 |
| Profit Before Tax | £8,760 | £9,298 | £10,217 | £11,159 | £12,320 | £51,753 |
| Profit After Tax | £7,095 | £7,531 | £8,276 | £9,038 | £9,979 | £41,920 |
| Change In Property Value | £7 | £7 | £13,799 | £24,632 | £32,778 | £71,223 |
| Net Return | £7,102 | £7,538 | £22,075 | £33,670 | £42,757 | £113,142 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change