Terraced
HA1
3 beds
2 baths
Umpire View, Harrow HA1
London, England · HA1
View property listing
Initial Investment
£169,625First YearProfit From Rental Income
£35,928
↗ 21%After 5 Years
Change In Property Value
£53,421
↗ 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 | £31,848 | £32,326 | £33,134 | £33,962 | £34,981 | £166,251 |
| Total Expenses | £24,217 | £24,276 | £24,367 | £24,461 | £24,574 | £121,895 |
| Profit Before Tax | £7,631 | £8,050 | £8,766 | £9,501 | £10,407 | £44,356 |
| Profit After Tax | £6,181 | £6,520 | £7,101 | £7,696 | £8,430 | £35,928 |
| Change In Property Value | £5 | £5 | £10,350 | £18,475 | £24,585 | £53,421 |
| Net Return | £6,187 | £6,526 | £17,451 | £26,171 | £33,015 | £89,349 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 15% | 19% | 53% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change