Terraced
HA2
3 beds
2 baths
Hadleigh Close, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£196,750First YearProfit From Rental Income
£35,851
↗ 18%After 5 Years
Change In Property Value
£61,421
↗ 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 | £35,100 | £35,626 | £36,517 | £37,430 | £38,553 | £183,227 |
| Total Expenses | £27,617 | £27,681 | £27,781 | £27,883 | £28,006 | £138,967 |
| Profit Before Tax | £7,483 | £7,946 | £8,737 | £9,547 | £10,547 | £44,260 |
| Profit After Tax | £6,062 | £6,436 | £7,077 | £7,733 | £8,543 | £35,851 |
| Change In Property Value | £6 | £6 | £11,900 | £21,242 | £28,267 | £61,421 |
| Net Return | £6,067 | £6,442 | £18,977 | £28,975 | £36,810 | £97,272 |
| 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