Semi Detached
HA3
5 beds
2 baths
Northwick Avenue, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£266,750First YearProfit From Rental Income
£63,262
↗ 24%After 5 Years
Change In Property Value
£82,067
↗ 10%After 5 Years
Return On Investment
54%
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 | £50,748 | £51,509 | £52,797 | £54,117 | £55,740 | £264,911 |
| Total Expenses | £37,116 | £37,204 | £37,344 | £37,487 | £37,660 | £186,810 |
| Profit Before Tax | £13,632 | £14,305 | £15,453 | £16,630 | £18,081 | £78,101 |
| Profit After Tax | £11,042 | £11,587 | £12,517 | £13,471 | £14,645 | £63,262 |
| Change In Property Value | £8 | £8 | £15,900 | £28,382 | £37,768 | £82,067 |
| Net Return | £11,050 | £11,595 | £28,418 | £41,853 | £52,414 | £145,329 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change