Terraced
HA2
6 beds
6 baths
South Hill Avenue, South Harrow HA2
London, England · HA2
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£68,093
↗ 18%After 5 Years
Change In Property Value
£113,551
↗ 10%After 5 Years
Return On Investment
48%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £64,896 | £65,869 | £67,516 | £69,204 | £71,280 | £338,766 |
| Total Expenses | £50,632 | £50,741 | £50,916 | £51,096 | £51,314 | £254,700 |
| Profit Before Tax | £14,264 | £15,128 | £16,600 | £18,108 | £19,966 | £84,066 |
| Profit After Tax | £11,554 | £12,254 | £13,446 | £14,667 | £16,172 | £68,093 |
| Change In Property Value | £11 | £11 | £22,000 | £39,271 | £52,258 | £113,551 |
| Net Return | £11,565 | £12,265 | £35,446 | £53,938 | £68,431 | £181,645 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change