Terraced
HA2
3 beds
1 bath
Kingsley Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£28,190
↗ 18%After 5 Years
Change In Property Value
£49,034
↗ 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 | £28,020 | £28,440 | £29,151 | £29,880 | £30,776 | £146,268 |
| Total Expenses | £22,148 | £22,201 | £22,283 | £22,367 | £22,467 | £111,466 |
| Profit Before Tax | £5,872 | £6,239 | £6,868 | £7,513 | £8,309 | £34,802 |
| Profit After Tax | £4,757 | £5,054 | £5,563 | £6,086 | £6,731 | £28,190 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £4,761 | £5,058 | £15,064 | £23,044 | £29,297 | £77,224 |
| 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