Flat
NW10
1 bed
1 bath
Church Road, Harlesden NW10
London, England · NW10
View property listing
Initial Investment
£88,250First YearProfit From Rental Income
£13,620
↗ 15%After 5 Years
Change In Property Value
£38,850
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,672 | £15,907 | £16,146 | £16,549 | £16,963 | £81,237 |
| Total Expenses | £12,737 | £12,811 | £12,875 | £12,958 | £13,042 | £64,422 |
| Profit Before Tax | £2,935 | £3,096 | £3,270 | £3,592 | £3,921 | £16,815 |
| Profit After Tax | £2,377 | £2,508 | £2,649 | £2,909 | £3,176 | £13,620 |
| Change In Property Value | £3 | £5,700 | £10,175 | £13,539 | £9,433 | £38,850 |
| Net Return | £2,380 | £8,208 | £12,823 | £16,449 | £12,609 | £52,469 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change