Flat HA1 0 beds 1 bath

Kenton Road, Harrow HA1

London, England · HA1

Initial Investment

First Year

£65,500First Year

Profit From Rental Income

After 5 Years

£11,450

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£29,308

↗ 14%After 5 Years

Return On Investment

62%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£12,684	£12,874	£13,067	£13,394	£13,729	£65,749
Total Expenses	£10,186	£10,255	£10,315	£10,390	£10,466	£51,612
Profit Before Tax	£2,498	£2,619	£2,752	£3,004	£3,263	£14,136
Profit After Tax	£2,023	£2,122	£2,229	£2,433	£2,643	£11,450
Change In Property Value	£2	£4,300	£7,676	£10,214	£7,116	£29,308
Net Return	£2,026	£6,422	£9,905	£12,647	£9,759	£40,758
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	10%	15%	19%	15%	62%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change