Terraced
HA1
3 beds
2 baths
Umpire View, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£169,625First YearProfit From Rental Income
£30,905
↗ 18%After 5 Years
Change In Property Value
£53,421
↗ 10%After 5 Years
Return On Investment
50%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £30,528 | £30,986 | £31,761 | £32,555 | £33,531 | £159,360 |
| Total Expenses | £24,085 | £24,142 | £24,230 | £24,320 | £24,429 | £121,206 |
| Profit Before Tax | £6,443 | £6,844 | £7,530 | £8,234 | £9,102 | £38,154 |
| Profit After Tax | £5,219 | £5,544 | £6,100 | £6,670 | £7,373 | £30,905 |
| Change In Property Value | £5 | £5 | £10,350 | £18,475 | £24,585 | £53,421 |
| Net Return | £5,224 | £5,549 | £16,450 | £25,145 | £31,958 | £84,326 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change