Flat
HA3
3 beds
0 baths
Kenton Road, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£50,500First YearProfit From Rental Income
£4,952
↗ 10%After 5 Years
Change In Property Value
£22,492
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £9,240 | £9,379 | £9,519 | £9,757 | £10,001 | £47,896 |
| Total Expenses | £8,233 | £8,297 | £8,352 | £8,417 | £8,484 | £41,783 |
| Profit Before Tax | £1,007 | £1,082 | £1,167 | £1,340 | £1,517 | £6,113 |
| Profit After Tax | £816 | £876 | £946 | £1,085 | £1,229 | £4,952 |
| Change In Property Value | £2 | £3,300 | £5,891 | £7,839 | £5,461 | £22,492 |
| Net Return | £817 | £4,176 | £6,836 | £8,924 | £6,689 | £27,443 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change