Semi Detached
HA2
3 beds
1 bath
Edward Road, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£219,500First YearProfit From Rental Income
£52,166
↗ 24%After 5 Years
Change In Property Value
£68,131
↗ 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 | £42,132 | £42,764 | £43,833 | £44,929 | £46,277 | £219,935 |
| Total Expenses | £30,899 | £30,973 | £31,091 | £31,212 | £31,357 | £155,532 |
| Profit Before Tax | £11,233 | £11,791 | £12,742 | £13,717 | £14,920 | £64,403 |
| Profit After Tax | £9,099 | £9,550 | £10,321 | £11,111 | £12,085 | £52,166 |
| Change In Property Value | £7 | £7 | £13,200 | £23,562 | £31,355 | £68,131 |
| Net Return | £9,106 | £9,557 | £23,521 | £34,673 | £43,440 | £120,297 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 6% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 55% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change