Semi Detached
HA3
6 beds
3 baths
Kenton Park Close, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£312,250First YearProfit From Rental Income
£73,974
↗ 24%After 5 Years
Change In Property Value
£95,486
↗ 10%After 5 Years
Return On Investment
54%
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 | £59,052 | £59,938 | £61,436 | £62,972 | £64,861 | £308,259 |
| Total Expenses | £43,105 | £43,205 | £43,365 | £43,530 | £43,729 | £216,934 |
| Profit Before Tax | £15,947 | £16,733 | £18,071 | £19,442 | £21,132 | £91,326 |
| Profit After Tax | £12,917 | £13,554 | £14,637 | £15,748 | £17,117 | £73,974 |
| Change In Property Value | £9 | £9 | £18,500 | £33,023 | £43,944 | £95,486 |
| Net Return | £12,927 | £13,563 | £33,138 | £48,771 | £61,061 | £169,460 |
| Return From Rental Income (%) | 4% | 4% | 5% | 5% | 5% | 24% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change