Semi Detached
HA3
3 beds
1 bath
Streatfield Road, Kenton HA3
London, England · HA3
View property listing
Initial Investment
£163,500First YearProfit From Rental Income
£24,082
↗ 15%After 5 Years
Change In Property Value
£51,614
↗ 10%After 5 Years
Return On Investment
46%
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 | £27,996 | £28,416 | £29,126 | £29,854 | £30,750 | £146,143 |
| Total Expenses | £23,137 | £23,191 | £23,272 | £23,356 | £23,456 | £116,413 |
| Profit Before Tax | £4,859 | £5,225 | £5,854 | £6,498 | £7,294 | £29,730 |
| Profit After Tax | £3,936 | £4,233 | £4,742 | £5,264 | £5,908 | £24,082 |
| Change In Property Value | £5 | £5 | £10,000 | £17,850 | £23,754 | £51,614 |
| Net Return | £3,941 | £4,238 | £14,742 | £23,114 | £29,662 | £75,696 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 14% | 18% | 46% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change