Terraced
HA2
4 beds
1 bath
Torbay Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£36,189
↗ 18%After 5 Years
Change In Property Value
£61,937
↗ 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 | £35,400 | £35,931 | £36,829 | £37,750 | £38,883 | £184,793 |
| Total Expenses | £27,845 | £27,910 | £28,010 | £28,113 | £28,237 | £140,115 |
| Profit Before Tax | £7,555 | £8,021 | £8,819 | £9,637 | £10,645 | £44,678 |
| Profit After Tax | £6,120 | £6,497 | £7,143 | £7,806 | £8,623 | £36,189 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £6,126 | £6,503 | £19,144 | £29,226 | £37,127 | £98,126 |
| 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