Terraced
HA3
5 beds
2 baths
Montrose Road, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£26,696
↗ 15%After 5 Years
Change In Property Value
£56,771
↗ 10%After 5 Years
Return On Investment
46%
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 | £30,792 | £31,254 | £32,035 | £32,836 | £33,821 | £160,738 |
| Total Expenses | £25,398 | £25,456 | £25,545 | £25,636 | £25,745 | £127,781 |
| Profit Before Tax | £5,394 | £5,798 | £6,490 | £7,200 | £8,076 | £32,957 |
| Profit After Tax | £4,369 | £4,696 | £5,257 | £5,832 | £6,542 | £26,696 |
| Change In Property Value | £5 | £5 | £10,999 | £19,634 | £26,127 | £56,771 |
| Net Return | £4,374 | £4,702 | £16,256 | £25,466 | £32,668 | £83,466 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change