Semi Detached HA1 3 beds 1 bath

Whitmore Road, Harrow HA1

London, England · HA1

Initial Investment

First Year

£301,750First Year

Profit From Rental Income

After 5 Years

£55,003

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£92,390

↗ 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	£52,800	£53,592	£54,932	£56,305	£57,994	£275,623
Total Expenses	£41,289	£41,380	£41,525	£41,673	£41,852	£207,719
Profit Before Tax	£11,511	£12,212	£13,407	£14,632	£16,142	£67,904
Profit After Tax	£9,324	£9,892	£10,860	£11,852	£13,075	£55,003
Change In Property Value	£9	£9	£17,900	£31,952	£42,519	£92,390
Net Return	£9,333	£9,901	£28,760	£43,804	£55,594	£147,392
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