Terraced HA2 3 beds 2 baths

Hadleigh Close, Harrow HA2

London, England · HA2

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£25,576

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 10%After 5 Years

Return On Investment

44%

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	£32,400	£32,886	£33,708	£34,551	£35,587	£169,132
Total Expenses	£27,347	£27,407	£27,500	£27,595	£27,709	£137,557
Profit Before Tax	£5,053	£5,479	£6,208	£6,956	£7,878	£31,575
Profit After Tax	£4,093	£4,438	£5,029	£5,634	£6,381	£25,576
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£4,099	£4,444	£16,929	£26,876	£34,648	£86,997
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	44%

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