Semi Detached
HA2
3 beds
1 bath
Pinner Park Avenue, Harrow HA2
London, England · HA2
View property listing
Initial Investment
£242,250First YearProfit From Rental Income
£44,188
↗ 18%After 5 Years
Change In Property Value
£74,841
↗ 10%After 5 Years
Return On Investment
49%
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 | £42,780 | £43,422 | £44,507 | £45,620 | £46,989 | £223,317 |
| Total Expenses | £33,542 | £33,618 | £33,737 | £33,860 | £34,007 | £168,764 |
| Profit Before Tax | £9,238 | £9,804 | £10,770 | £11,760 | £12,981 | £54,553 |
| Profit After Tax | £7,482 | £7,941 | £8,724 | £9,526 | £10,515 | £44,188 |
| Change In Property Value | £7 | £7 | £14,500 | £25,883 | £34,443 | £74,841 |
| Net Return | £7,490 | £7,948 | £23,224 | £35,409 | £44,958 | £119,029 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change