Flat HA3 0 beds 0 baths

Kenton Road, Kenton HA3

London, England · HA3

Initial Investment

First Year

£46,000First Year

Profit From Rental Income

After 5 Years

£3,732

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£20,447

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£8,400	£8,526	£8,654	£8,870	£9,092	£43,542
Total Expenses	£7,666	£7,729	£7,783	£7,846	£7,911	£38,935
Profit Before Tax	£734	£797	£871	£1,024	£1,181	£4,607
Profit After Tax	£594	£646	£706	£830	£957	£3,732
Change In Property Value	£2	£3,000	£5,355	£7,126	£4,964	£20,447
Net Return	£596	£3,646	£6,061	£7,956	£5,921	£24,179
Return From Rental Income (%)	1%	1%	2%	2%	2%	8%
Total Net Return (%)	1%	8%	13%	17%	13%	53%

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