Terraced
HA1
2 beds
1 bath
Welldon Crescent, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£128,482First YearProfit From Rental Income
£27,280
↗ 21%After 5 Years
Change In Property Value
£41,286
↗ 10%After 5 Years
Return On Investment
53%
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 | £24,612 | £24,981 | £25,606 | £26,246 | £27,033 | £128,478 |
| Total Expenses | £18,829 | £18,878 | £18,951 | £19,026 | £19,115 | £94,799 |
| Profit Before Tax | £5,783 | £6,104 | £6,655 | £7,220 | £7,918 | £33,679 |
| Profit After Tax | £4,684 | £4,944 | £5,390 | £5,848 | £6,414 | £27,280 |
| Change In Property Value | £4 | £4 | £7,999 | £14,279 | £19,001 | £41,286 |
| Net Return | £4,688 | £4,948 | £13,390 | £20,127 | £25,414 | £68,566 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change