Terraced
HA2
3 beds
2 baths
Drake Road, Harrow, Middlesex HA2
London, England · HA2
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£37,789
↗ 18%After 5 Years
Change In Property Value
£64,518
↗ 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 | £36,876 | £37,429 | £38,365 | £39,324 | £40,504 | £192,498 |
| Total Expenses | £28,984 | £29,051 | £29,156 | £29,262 | £29,391 | £145,845 |
| Profit Before Tax | £7,892 | £8,378 | £9,209 | £10,062 | £11,113 | £46,653 |
| Profit After Tax | £6,392 | £6,786 | £7,460 | £8,150 | £9,001 | £37,789 |
| Change In Property Value | £6 | £6 | £12,500 | £22,313 | £29,692 | £64,518 |
| Net Return | £6,398 | £6,792 | £19,960 | £30,463 | £38,693 | £102,307 |
| 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