Semi Detached
HA1
4 beds
3 baths
Sparkbridge Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£45,788
↗ 18%After 5 Years
Change In Property Value
£77,421
↗ 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 | £44,256 | £44,920 | £46,043 | £47,194 | £48,610 | £231,022 |
| Total Expenses | £34,682 | £34,760 | £34,883 | £35,009 | £35,161 | £174,494 |
| Profit Before Tax | £9,574 | £10,160 | £11,160 | £12,185 | £13,449 | £56,528 |
| Profit After Tax | £7,755 | £8,230 | £9,040 | £9,870 | £10,893 | £45,788 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £7,763 | £8,237 | £24,040 | £36,645 | £46,524 | £123,209 |
| 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