Semi Detached
HA2
3 beds
1 bath
Brooke Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£38,127
↗ 18%After 5 Years
Change In Property Value
£65,034
↗ 10%After 5 Years
Return On Investment
49%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £37,176 | £37,734 | £38,677 | £39,644 | £40,833 | £194,064 |
| Total Expenses | £29,213 | £29,280 | £29,385 | £29,493 | £29,622 | £146,993 |
| Profit Before Tax | £7,963 | £8,454 | £9,292 | £10,151 | £11,211 | £47,070 |
| Profit After Tax | £6,450 | £6,847 | £7,526 | £8,222 | £9,081 | £38,127 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £6,456 | £6,854 | £20,127 | £30,714 | £39,010 | £103,161 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change