Semi Detached
HA1
3 beds
1 bath
Bethecar Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£47,342
↗ 18%After 5 Years
Change In Property Value
£80,002
↗ 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 | £45,720 | £46,406 | £47,566 | £48,755 | £50,218 | £238,665 |
| Total Expenses | £35,820 | £35,900 | £36,027 | £36,157 | £36,314 | £180,218 |
| Profit Before Tax | £9,900 | £10,506 | £11,539 | £12,598 | £13,904 | £58,447 |
| Profit After Tax | £8,019 | £8,510 | £9,347 | £10,205 | £11,262 | £47,342 |
| Change In Property Value | £8 | £8 | £15,500 | £27,668 | £36,818 | £80,002 |
| Net Return | £8,027 | £8,517 | £24,847 | £37,873 | £48,080 | £127,344 |
| 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