Semi Detached HA2 4 beds 2 baths

Stradbrook Close, Harrow, Greater London HA2

London, England · HA2

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£26,636

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 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	£26,556	£26,954	£27,628	£28,319	£29,168	£138,626
Total Expenses	£21,009	£21,061	£21,139	£21,219	£21,314	£105,742
Profit Before Tax	£5,547	£5,894	£6,489	£7,100	£7,854	£32,884
Profit After Tax	£4,493	£4,774	£5,256	£5,751	£6,362	£26,636
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,497	£4,778	£14,257	£21,816	£27,740	£73,089
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