Flat
HA3
0 beds
0 baths
Kenton Road HA3
London, England · HA3
View property listing
Initial Investment
£66,985First YearProfit From Rental Income
£3,052
↗ 5%After 5 Years
Change In Property Value
£22,705
↗ 10%After 5 Years
Return On Investment
38%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,312 | £12,497 | £12,809 | £13,129 | £13,523 | £64,270 |
| Total Expenses | £11,958 | £12,022 | £12,096 | £12,172 | £12,254 | £60,503 |
| Profit Before Tax | £354 | £474 | £713 | £957 | £1,269 | £3,767 |
| Profit After Tax | £287 | £384 | £577 | £775 | £1,028 | £3,052 |
| Change In Property Value | £2 | £2 | £4,399 | £7,852 | £10,449 | £22,705 |
| Net Return | £289 | £387 | £4,976 | £8,628 | £11,477 | £25,757 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 0% | 1% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change