Flat HA3 2 beds 1 bath

Magnolia Court, Kenton HA3

London, England · HA3

Initial Investment

First Year

£124,982First Year

Profit From Rental Income

After 5 Years

£24,689

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£40,254

↗ 10%After 5 Years

Return On Investment

52%

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	£25,176	£25,554	£26,192	£26,847	£27,653	£131,422
Total Expenses	£19,989	£20,073	£20,179	£20,289	£20,412	£100,942
Profit Before Tax	£5,187	£5,481	£6,013	£6,558	£7,241	£30,480
Profit After Tax	£4,202	£4,440	£4,871	£5,312	£5,865	£24,689
Change In Property Value	£4	£4	£7,799	£13,921	£18,526	£40,254
Net Return	£4,205	£4,444	£12,670	£19,234	£24,390	£64,943
Return From Rental Income (%)	3%	4%	4%	4%	5%	20%
Total Net Return (%)	3%	4%	10%	15%	20%	52%

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