Flat
NW10
1 bed
1 bath
Connaught Road, Harlesden, London NW10
London, England · NW10
View property listing
Initial Investment
£81,250First YearProfit From Rental Income
£12,100
↗ 15%After 5 Years
Change In Property Value
£36,123
↗ 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 | £14,580 | £14,799 | £15,021 | £15,396 | £15,781 | £75,577 |
| Total Expenses | £11,984 | £12,056 | £12,119 | £12,199 | £12,280 | £60,639 |
| Profit Before Tax | £2,596 | £2,742 | £2,901 | £3,197 | £3,501 | £14,938 |
| Profit After Tax | £2,102 | £2,221 | £2,350 | £2,590 | £2,836 | £12,100 |
| Change In Property Value | £3 | £5,300 | £9,461 | £12,589 | £8,771 | £36,123 |
| Net Return | £2,105 | £7,521 | £11,811 | £15,179 | £11,607 | £48,223 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 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