Terraced HA2 3 beds 1 bath

Abercorn Crescent, South Harrow HA2

London, England · HA2

Initial Investment

First Year

£177,500First Year

Profit From Rental Income

After 5 Years

£32,359

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£55,743

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£31,860	£32,338	£33,146	£33,975	£34,994	£166,314
Total Expenses	£25,111	£25,170	£25,261	£25,355	£25,468	£126,365
Profit Before Tax	£6,750	£7,168	£7,885	£8,620	£9,526	£39,949
Profit After Tax	£5,467	£5,806	£6,387	£6,982	£7,716	£32,359
Change In Property Value	£5	£5	£10,800	£19,278	£25,654	£55,743
Net Return	£5,472	£5,812	£17,187	£26,260	£33,370	£88,102
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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