Terraced
HA3
3 beds
1 bath
Orchard Grove, Harrow, Middlesex HA3
London, England · HA3
View property listing
Initial Investment
£209,000First YearProfit From Rental Income
£44,200
↗ 21%After 5 Years
Change In Property Value
£65,034
↗ 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 | £38,772 | £39,354 | £40,337 | £41,346 | £42,586 | £202,395 |
| Total Expenses | £29,372 | £29,442 | £29,551 | £29,663 | £29,798 | £147,827 |
| Profit Before Tax | £9,400 | £9,911 | £10,786 | £11,683 | £12,788 | £54,569 |
| Profit After Tax | £7,614 | £8,028 | £8,737 | £9,463 | £10,359 | £44,200 |
| Change In Property Value | £6 | £6 | £12,600 | £22,491 | £29,930 | £65,034 |
| Net Return | £7,620 | £8,035 | £21,337 | £31,955 | £40,288 | £109,234 |
| 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