Terraced
HA2
2 beds
1 bath
Pelican Drive, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£29,790
↗ 18%After 5 Years
Change In Property Value
£51,614
↗ 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 | £29,496 | £29,938 | £30,687 | £31,454 | £32,398 | £153,973 |
| Total Expenses | £23,287 | £23,343 | £23,428 | £23,516 | £23,621 | £117,196 |
| Profit Before Tax | £6,209 | £6,596 | £7,258 | £7,938 | £8,777 | £36,777 |
| Profit After Tax | £5,029 | £5,342 | £5,879 | £6,430 | £7,109 | £29,790 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £5,034 | £5,347 | £15,880 | £24,280 | £30,863 | £81,404 |
| 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