Semi Detached HA2 3 beds 1 bath

Malvern Avenue, Harrow HA2

London, England · HA2

Initial Investment

First Year

£212,500First Year

Profit From Rental Income

After 5 Years

£50,539

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£66,066

↗ 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	£40,860	£41,473	£42,510	£43,572	£44,880	£213,295
Total Expenses	£29,978	£30,051	£30,165	£30,282	£30,424	£150,900
Profit Before Tax	£10,882	£11,422	£12,345	£13,290	£14,456	£62,394
Profit After Tax	£8,814	£9,252	£9,999	£10,765	£11,709	£50,539
Change In Property Value	£6	£6	£12,800	£22,848	£30,405	£66,066
Net Return	£8,821	£9,258	£22,799	£33,613	£42,114	£116,606
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change