Flat
HA3
3 beds
2 baths
Belmont Circle, Kenton Lane, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£50,905
↗ 21%After 5 Years
Change In Property Value
£99,509
↗ 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 | £40,884 | £41,497 | £42,120 | £43,173 | £44,252 | £211,926 |
| Total Expenses | £29,576 | £29,687 | £29,791 | £29,938 | £30,088 | £149,081 |
| Profit Before Tax | £11,308 | £11,810 | £12,329 | £13,235 | £14,164 | £62,845 |
| Profit After Tax | £9,159 | £9,566 | £9,986 | £10,720 | £11,473 | £50,905 |
| Change In Property Value | £7 | £14,600 | £26,061 | £34,680 | £24,160 | £99,509 |
| Net Return | £9,167 | £24,166 | £36,048 | £45,400 | £35,633 | £150,414 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 21% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 62% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change