Detached
HA1
3 beds
2 baths
Sudbury Court Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£294,750First YearProfit From Rental Income
£80,364
↗ 27%After 5 Years
Change In Property Value
£90,325
↗ 10%After 5 Years
Return On Investment
58%
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 | £58,620 | £59,499 | £60,987 | £62,511 | £64,387 | £306,004 |
| Total Expenses | £41,078 | £41,177 | £41,337 | £41,500 | £41,698 | £206,789 |
| Profit Before Tax | £17,542 | £18,322 | £19,650 | £21,011 | £22,689 | £99,215 |
| Profit After Tax | £14,209 | £14,841 | £15,917 | £17,019 | £18,378 | £80,364 |
| Change In Property Value | £9 | £9 | £17,500 | £31,238 | £41,569 | £90,325 |
| Net Return | £14,218 | £14,850 | £33,417 | £48,257 | £59,947 | £170,689 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 16% | 20% | 58% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change