Semi Detached
HA3
5 beds
1 bath
Westward Way, Kenton, Harrow. HA3
London, England · HA3
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£49,935
↗ 23%After 5 Years
Change In Property Value
£87,241
↗ 14%After 5 Years
Return On Investment
65%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,844 | £36,382 | £36,927 | £37,851 | £38,797 | £185,800 |
| Total Expenses | £24,676 | £24,743 | £24,807 | £24,910 | £25,016 | £124,152 |
| Profit Before Tax | £11,168 | £11,639 | £12,120 | £12,940 | £13,781 | £61,648 |
| Profit After Tax | £9,046 | £9,428 | £9,817 | £10,482 | £11,163 | £49,935 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £9,052 | £22,228 | £32,665 | £40,886 | £32,345 | £137,176 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 23% |
| Total Net Return (%) | 4% | 10% | 15% | 19% | 15% | 65% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change