Terraced
HA3
3 beds
1 bath
Long Elmes, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£22,801
↗ 15%After 5 Years
Change In Property Value
£49,034
↗ 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 | £26,604 | £27,003 | £27,678 | £28,370 | £29,221 | £138,876 |
| Total Expenses | £22,006 | £22,057 | £22,136 | £22,216 | £22,312 | £110,727 |
| Profit Before Tax | £4,598 | £4,946 | £5,542 | £6,154 | £6,910 | £28,150 |
| Profit After Tax | £3,724 | £4,006 | £4,489 | £4,985 | £5,597 | £22,801 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £3,729 | £4,011 | £13,990 | £21,943 | £28,163 | £71,835 |
| 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