Terraced HA3 2 beds 1 bath

Kenmore Avenue, Kenton, Harrow HA3

London, England · HA3

Initial Investment

First Year

£135,482First Year

Profit From Rental Income

After 5 Years

£19,911

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£43,351

↗ 10%After 5 Years

Return On Investment

47%

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	£23,520	£23,873	£24,470	£25,081	£25,834	£122,778
Total Expenses	£19,514	£19,560	£19,631	£19,703	£19,789	£98,196
Profit Before Tax	£4,006	£4,313	£4,839	£5,378	£6,045	£24,581
Profit After Tax	£3,245	£3,493	£3,920	£4,357	£4,896	£19,911
Change In Property Value	£4	£4	£8,399	£14,993	£19,951	£43,351
Net Return	£3,249	£3,497	£12,319	£19,349	£24,847	£63,262
Return From Rental Income (%)	2%	3%	3%	3%	4%	15%
Total Net Return (%)	2%	3%	9%	14%	18%	47%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

This is for information only, not legal or financial advice; estimates are subject to change