Detached HA3 1 bed 1 bath

Viewfield Close, Harrow HA3

London, England · HA3

Initial Investment

First Year

£76,000First Year

Profit From Rental Income

After 5 Years

£6,805

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£25,807

↗ 10%After 5 Years

Return On Investment

43%

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	£12,900	£13,094	£13,421	£13,756	£14,169	£67,340
Total Expenses	£11,709	£11,740	£11,783	£11,828	£11,880	£58,939
Profit Before Tax	£1,191	£1,354	£1,638	£1,929	£2,290	£8,401
Profit After Tax	£965	£1,097	£1,327	£1,562	£1,855	£6,805
Change In Property Value	£3	£3	£5,000	£8,925	£11,877	£25,807
Net Return	£967	£1,099	£6,327	£10,487	£13,731	£32,612
Return From Rental Income (%)	1%	1%	2%	2%	2%	9%
Total Net Return (%)	1%	1%	8%	14%	18%	43%

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