Semi Detached
HA1
3 beds
1 bath
Woodway Crescent, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£34,589
↗ 18%After 5 Years
Change In Property Value
£59,356
↗ 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 | £33,924 | £34,433 | £35,294 | £36,176 | £37,261 | £177,088 |
| Total Expenses | £26,706 | £26,768 | £26,865 | £26,964 | £27,083 | £134,385 |
| Profit Before Tax | £7,218 | £7,665 | £8,429 | £9,212 | £10,178 | £42,703 |
| Profit After Tax | £5,847 | £6,209 | £6,827 | £7,462 | £8,244 | £34,589 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £5,853 | £6,214 | £18,328 | £27,990 | £35,561 | £93,946 |
| 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