Semi Detached
HA1
3 beds
1 bath
The Gardens, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£41,884
↗ 24%After 5 Years
Change In Property Value
£55,227
↗ 10%After 5 Years
Return On Investment
55%
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 | £34,152 | £34,664 | £35,531 | £36,419 | £37,512 | £178,278 |
| Total Expenses | £25,141 | £25,204 | £25,301 | £25,401 | £25,521 | £126,569 |
| Profit Before Tax | £9,011 | £9,460 | £10,229 | £11,018 | £11,991 | £51,709 |
| Profit After Tax | £7,299 | £7,663 | £8,286 | £8,925 | £9,712 | £41,884 |
| Change In Property Value | £5 | £5 | £10,700 | £19,100 | £25,416 | £55,227 |
| Net Return | £7,304 | £7,668 | £18,986 | £28,024 | £35,129 | £97,111 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change