Terraced HA3 4 beds 2 baths

Belmont Circle, Harrow, Belmont Circle HA3

London, England · HA3

Initial Investment

First Year

£223,000First Year

Profit From Rental Income

After 5 Years

£47,135

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£69,163

↗ 10%After 5 Years

Return On Investment

52%

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	£41,232	£41,850	£42,897	£43,969	£45,288	£215,237
Total Expenses	£31,205	£31,279	£31,394	£31,512	£31,655	£157,046
Profit Before Tax	£10,027	£10,572	£11,503	£12,457	£13,633	£58,191
Profit After Tax	£8,122	£8,563	£9,317	£10,090	£11,043	£47,135
Change In Property Value	£7	£7	£13,400	£23,919	£31,830	£69,163
Net Return	£8,128	£8,570	£22,717	£34,009	£42,873	£116,298
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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