Flat
NW10
2 beds
2 baths
Harlesden Road, London NW10
London, England · NW10
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£28,358
↗ 18%After 5 Years
Change In Property Value
£64,749
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,124 | £26,516 | £26,914 | £27,586 | £28,276 | £135,416 |
| Total Expenses | £19,896 | £19,985 | £20,065 | £20,175 | £20,286 | £100,407 |
| Profit Before Tax | £6,228 | £6,531 | £6,848 | £7,412 | £7,990 | £35,009 |
| Profit After Tax | £5,045 | £5,290 | £5,547 | £6,004 | £6,472 | £28,358 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £5,050 | £14,790 | £22,505 | £28,569 | £22,193 | £93,107 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change