Flat
HA3
1 bed
1 bath
Devon Massions, Woodcock Hill, Kenton HA3
London, England · HA3
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£10,228
↗ 15%After 5 Years
Change In Property Value
£31,345
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,876 | £13,069 | £13,265 | £13,597 | £13,937 | £66,744 |
| Total Expenses | £10,686 | £10,756 | £10,816 | £10,891 | £10,968 | £54,117 |
| Profit Before Tax | £2,190 | £2,314 | £2,449 | £2,706 | £2,969 | £12,627 |
| Profit After Tax | £1,774 | £1,874 | £1,984 | £2,192 | £2,405 | £10,228 |
| Change In Property Value | £2 | £4,599 | £8,209 | £10,924 | £7,611 | £31,345 |
| Net Return | £1,776 | £6,473 | £10,193 | £13,116 | £10,015 | £41,573 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change