Terraced
HA1
3 beds
1 bath
Bedford Road, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£40,882
↗ 21%After 5 Years
Change In Property Value
£60,389
↗ 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 | £36,000 | £36,540 | £37,453 | £38,390 | £39,542 | £187,925 |
| Total Expenses | £27,310 | £27,375 | £27,477 | £27,582 | £27,708 | £137,453 |
| Profit Before Tax | £8,690 | £9,165 | £9,976 | £10,808 | £11,834 | £50,472 |
| Profit After Tax | £7,039 | £7,423 | £8,081 | £8,754 | £9,585 | £40,882 |
| Change In Property Value | £6 | £6 | £11,700 | £20,885 | £27,792 | £60,389 |
| Net Return | £7,045 | £7,429 | £19,781 | £29,639 | £37,377 | £101,271 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| 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