Semi Detached HA3 4 beds 2 baths

College Hill Road, Harrow HA3

London, England · HA3

Initial Investment

First Year

£231,750First Year

Profit From Rental Income

After 5 Years

£55,036

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£71,744

↗ 10%After 5 Years

Return On Investment

55%

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	£44,364	£45,029	£46,155	£47,309	£48,728	£231,586
Total Expenses	£32,511	£32,589	£32,712	£32,838	£32,991	£163,640
Profit Before Tax	£11,853	£12,441	£13,443	£14,471	£15,738	£67,946
Profit After Tax	£9,601	£10,077	£10,889	£11,721	£12,747	£55,036
Change In Property Value	£7	£7	£13,900	£24,812	£33,018	£71,744
Net Return	£9,608	£10,084	£24,789	£36,533	£45,765	£126,780
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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