Detached HA1 4 beds 2 baths

Bengeworth Road, Harrow HA1

London, England · HA1

Initial Investment

First Year

£284,250First Year

Profit From Rental Income

After 5 Years

£51,849

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£87,228

↗ 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	£49,860	£50,608	£51,873	£53,170	£54,765	£260,276
Total Expenses	£39,011	£39,098	£39,235	£39,376	£39,546	£196,265
Profit Before Tax	£10,849	£11,510	£12,638	£13,794	£15,219	£64,011
Profit After Tax	£8,787	£9,323	£10,237	£11,173	£12,328	£51,849
Change In Property Value	£8	£8	£16,900	£30,167	£40,144	£87,228
Net Return	£8,796	£9,332	£27,137	£41,341	£52,471	£139,077
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