Semi Detached
HA3
3 beds
1 bath
Byron Road, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£18,870
↗ 15%After 5 Years
Change In Property Value
£41,291
↗ 10%After 5 Years
Return On Investment
47%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £22,404 | £22,740 | £23,309 | £23,891 | £24,608 | £116,952 |
| Total Expenses | £18,610 | £18,656 | £18,723 | £18,792 | £18,875 | £93,656 |
| Profit Before Tax | £3,794 | £4,085 | £4,585 | £5,099 | £5,733 | £23,296 |
| Profit After Tax | £3,073 | £3,308 | £3,714 | £4,130 | £4,644 | £18,870 |
| Change In Property Value | £4 | £4 | £8,000 | £14,280 | £19,003 | £41,291 |
| Net Return | £3,077 | £3,312 | £11,714 | £18,410 | £23,647 | £60,161 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change