Terraced
HA2
2 beds
1 bath
Kings Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£144,250First YearProfit From Rental Income
£26,298
↗ 18%After 5 Years
Change In Property Value
£45,937
↗ 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 | £26,256 | £26,650 | £27,316 | £27,999 | £28,839 | £137,060 |
| Total Expenses | £20,781 | £20,832 | £20,909 | £20,988 | £21,083 | £104,594 |
| Profit Before Tax | £5,475 | £5,818 | £6,407 | £7,011 | £7,756 | £32,466 |
| Profit After Tax | £4,435 | £4,713 | £5,190 | £5,679 | £6,282 | £26,298 |
| Change In Property Value | £4 | £4 | £8,900 | £15,887 | £21,141 | £45,937 |
| Net Return | £4,439 | £4,717 | £14,090 | £21,565 | £27,423 | £72,234 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change