Detached
HA1
4 beds
2 baths
Sudbury Court Drive, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£303,500First YearProfit From Rental Income
£82,740
↗ 27%After 5 Years
Change In Property Value
£92,906
↗ 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 | £60,300 | £61,204 | £62,735 | £64,303 | £66,232 | £314,774 |
| Total Expenses | £42,238 | £42,339 | £42,503 | £42,671 | £42,875 | £212,626 |
| Profit Before Tax | £18,063 | £18,865 | £20,231 | £21,632 | £23,357 | £102,148 |
| Profit After Tax | £14,631 | £15,281 | £16,387 | £17,522 | £18,920 | £82,740 |
| Change In Property Value | £9 | £9 | £18,000 | £32,131 | £42,757 | £92,906 |
| Net Return | £14,640 | £15,290 | £34,388 | £49,653 | £61,676 | £175,646 |
| 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