Semi Detached HA3 4 beds 1 bath

Winchfield Close, Harrow, Kenton HA3

London, England · HA3

Initial Investment

First Year

£286,000First Year

Profit From Rental Income

After 5 Years

£67,009

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£115,867

↗ 14%After 5 Years

Return On Investment

64%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,604	£48,318	£49,043	£50,269	£51,526	£246,759
Total Expenses	£32,609	£32,693	£32,776	£32,909	£33,045	£164,032
Profit Before Tax	£14,995	£15,625	£16,267	£17,360	£18,480	£82,727
Profit After Tax	£12,146	£12,656	£13,176	£14,062	£14,969	£67,009
Change In Property Value	£9	£17,000	£30,345	£40,381	£28,132	£115,867
Net Return	£12,154	£29,656	£43,522	£54,443	£43,101	£182,876
Return From Rental Income (%)	4%	4%	5%	5%	5%	23%
Total Net Return (%)	4%	10%	15%	19%	15%	64%

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