Flat
HA3
3 beds
2 baths
Belmont Circle, Kenton Lane, Harrow HA3
London, England · HA3
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£29,825
↗ 12%After 5 Years
Change In Property Value
£75,357
↗ 10%After 5 Years
Return On Investment
43%
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 | £40,884 | £41,497 | £42,535 | £43,598 | £44,906 | £213,420 |
| Total Expenses | £35,051 | £35,158 | £35,305 | £35,455 | £35,629 | £176,599 |
| Profit Before Tax | £5,833 | £6,339 | £7,230 | £8,143 | £9,277 | £36,821 |
| Profit After Tax | £4,725 | £5,134 | £5,856 | £6,596 | £7,515 | £29,825 |
| Change In Property Value | £7 | £7 | £14,600 | £26,062 | £34,680 | £75,357 |
| Net Return | £4,732 | £5,142 | £20,456 | £32,657 | £42,195 | £105,182 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 43% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change