Semi Detached HA3 3 beds 2 baths

Kenton Lane, Harrow Weald HA3

London, England · HA3

Initial Investment

First Year

£228,250First Year

Profit From Rental Income

After 5 Years

£54,223

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£70,712

↗ 10%After 5 Years

Return On Investment

55%

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	£43,728	£44,384	£45,494	£46,631	£48,030	£228,266
Total Expenses	£32,050	£32,127	£32,249	£32,374	£32,524	£161,324
Profit Before Tax	£11,678	£12,257	£13,245	£14,257	£15,506	£66,942
Profit After Tax	£9,459	£9,928	£10,728	£11,548	£12,560	£54,223
Change In Property Value	£7	£7	£13,700	£24,455	£32,543	£70,712
Net Return	£9,466	£9,935	£24,428	£36,003	£45,102	£124,934
Return From Rental Income (%)	4%	4%	5%	5%	6%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	55%

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