Semi Detached HA3 6 beds 3 baths

Kenton Park Close, Harrow HA3

London, England · HA3

Initial Investment

First Year

£312,250First Year

Profit From Rental Income

After 5 Years

£73,107

↗ 23%After 5 Years

Change In Property Value

After 5 Years

£126,091

↗ 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	£51,804	£52,581	£53,370	£54,704	£56,072	£268,530
Total Expenses	£35,442	£35,532	£35,622	£35,765	£35,913	£178,275
Profit Before Tax	£16,362	£17,049	£17,748	£18,939	£20,159	£90,256
Profit After Tax	£13,253	£13,809	£14,376	£15,340	£16,329	£73,107
Change In Property Value	£9	£18,500	£33,023	£43,944	£30,614	£126,091
Net Return	£13,262	£32,310	£47,399	£59,284	£46,943	£199,198
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