Terraced
NW10
3 beds
1 bath
Harley Road, London, 8 NW10
London, England · NW10
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£73,575
↗ 28%After 5 Years
Change In Property Value
£107,007
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,100 | £47,806 | £48,524 | £49,737 | £50,980 | £244,147 |
| Total Expenses | £30,467 | £30,551 | £30,632 | £30,764 | £30,899 | £153,314 |
| Profit Before Tax | £16,633 | £17,256 | £17,891 | £18,972 | £20,081 | £90,833 |
| Profit After Tax | £13,472 | £13,977 | £14,492 | £15,368 | £16,265 | £73,575 |
| Change In Property Value | £8 | £15,700 | £28,025 | £37,293 | £25,981 | £107,007 |
| Net Return | £13,480 | £29,677 | £42,517 | £52,661 | £42,246 | £180,581 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change