Semi Detached HA3 3 beds 1 bath

Byron Road, Harrow HA3

London, England · HA3

Initial Investment

First Year

£128,500First Year

Profit From Rental Income

After 5 Years

£30,788

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£41,291

↗ 10%After 5 Years

Return On Investment

56%

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	£25,536	£25,919	£26,567	£27,231	£28,048	£133,301
Total Expenses	£18,924	£18,973	£19,049	£19,126	£19,219	£95,291
Profit Before Tax	£6,612	£6,946	£7,518	£8,105	£8,829	£38,010
Profit After Tax	£5,356	£5,626	£6,090	£6,565	£7,152	£30,788
Change In Property Value	£4	£4	£8,000	£14,280	£19,003	£41,291
Net Return	£5,360	£5,630	£14,090	£20,845	£26,155	£72,080
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change