Semi Detached
HA2
6 beds
6 baths
South Harrow HA2
London, England · HA2
View property listing
Initial Investment
£362,250First YearProfit From Rental Income
£64,940
↗ 18%After 5 Years
Change In Property Value
£108,390
↗ 10%After 5 Years
Return On Investment
48%
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 | £61,956 | £62,885 | £64,457 | £66,069 | £68,051 | £323,419 |
| Total Expenses | £48,354 | £48,459 | £48,627 | £48,799 | £49,008 | £243,246 |
| Profit Before Tax | £13,602 | £14,427 | £15,831 | £17,270 | £19,043 | £80,172 |
| Profit After Tax | £11,017 | £11,686 | £12,823 | £13,989 | £15,425 | £64,940 |
| Change In Property Value | £11 | £11 | £21,000 | £37,486 | £49,883 | £108,390 |
| Net Return | £11,028 | £11,696 | £33,823 | £51,474 | £65,308 | £173,330 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change