Semi Detached
HA1
5 beds
5 baths
Hindes Road, Harrow, Middlesex HA1
London, England · HA1
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£104,821
↗ 23%After 5 Years
Change In Property Value
£134,197
↗ 10%After 5 Years
Return On Investment
52%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £82,992 | £84,237 | £86,343 | £88,501 | £91,156 | £433,229 |
| Total Expenses | £60,377 | £60,513 | £60,734 | £60,961 | £61,237 | £303,821 |
| Profit Before Tax | £22,615 | £23,724 | £25,609 | £27,541 | £29,919 | £129,408 |
| Profit After Tax | £18,318 | £19,217 | £20,743 | £22,308 | £24,235 | £104,821 |
| Change In Property Value | £13 | £13 | £26,001 | £46,411 | £61,760 | £134,197 |
| Net Return | £18,331 | £19,230 | £46,744 | £68,719 | £85,994 | £239,018 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change