Detached
HA3
3 beds
2 baths
Chicheley Gardens, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£52,079
↗ 27%After 5 Years
Change In Property Value
£59,356
↗ 10%After 5 Years
Return On Investment
59%
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 | £38,520 | £39,098 | £40,075 | £41,077 | £42,309 | £201,080 |
| Total Expenses | £27,165 | £27,234 | £27,343 | £27,454 | £27,588 | £136,784 |
| Profit Before Tax | £11,355 | £11,863 | £12,732 | £13,623 | £14,722 | £64,295 |
| Profit After Tax | £9,197 | £9,609 | £10,313 | £11,035 | £11,924 | £52,079 |
| Change In Property Value | £6 | £6 | £11,500 | £20,528 | £27,317 | £59,356 |
| Net Return | £9,203 | £9,615 | £21,813 | £31,563 | £39,241 | £111,436 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 5% | 11% | 17% | 21% | 59% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change