Flat HA3 0 beds 0 baths

Kenton Road, Kenton, Harrow HA3

London, England · HA3

Initial Investment

First Year

£322,250First Year

Profit From Rental Income

After 5 Years

£68,762

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£129,498

↗ 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	£53,196	£53,994	£54,804	£56,174	£57,578	£275,746
Total Expenses	£37,886	£38,016	£38,138	£38,316	£38,500	£190,855
Profit Before Tax	£15,310	£15,978	£16,666	£17,857	£19,079	£84,891
Profit After Tax	£12,401	£12,942	£13,500	£14,465	£15,454	£68,762
Change In Property Value	£10	£19,000	£33,915	£45,132	£31,442	£129,498
Net Return	£12,411	£31,943	£47,415	£59,596	£46,895	£198,260
Return From Rental Income (%)	4%	4%	4%	4%	5%	21%
Total Net Return (%)	4%	10%	15%	18%	15%	62%

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