Terraced
HA1
3 beds
2 baths
Umpire View, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£229,982First YearProfit From Rental Income
£48,587
↗ 21%After 5 Years
Change In Property Value
£71,223
↗ 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 | £42,456 | £43,093 | £44,170 | £45,274 | £46,633 | £221,626 |
| Total Expenses | £32,119 | £32,195 | £32,313 | £32,434 | £32,581 | £161,642 |
| Profit Before Tax | £10,337 | £10,898 | £11,857 | £12,840 | £14,052 | £59,984 |
| Profit After Tax | £8,373 | £8,828 | £9,604 | £10,400 | £11,382 | £48,587 |
| Change In Property Value | £7 | £7 | £13,799 | £24,632 | £32,778 | £71,223 |
| Net Return | £8,380 | £8,835 | £23,404 | £35,032 | £44,160 | £119,809 |
| 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