Flat HA3 0 beds 0 baths

14, 14A & 14B Station Parade, Kenton Lane, Harrow HA3

London, England · HA3

Initial Investment

First Year

£332,250First Year

Profit From Rental Income

After 5 Years

£70,809

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£132,906

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£54,600	£55,419	£56,250	£57,657	£59,098	£283,024
Total Expenses	£38,831	£38,963	£39,087	£39,269	£39,456	£195,605
Profit Before Tax	£15,769	£16,456	£17,164	£18,387	£19,642	£87,419
Profit After Tax	£12,773	£13,330	£13,903	£14,894	£15,910	£70,809
Change In Property Value	£10	£19,500	£34,808	£46,319	£32,269	£132,906
Net Return	£12,783	£32,830	£48,710	£61,213	£48,179	£203,716
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	18%	15%	61%

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