Flat
NW10
6 beds
2 baths
Harlesden Road, Brent, London NW10
London, England · NW10
View property listing
Initial Investment
£462,250First YearProfit From Rental Income
£92,306
↗ 20%After 5 Years
Change In Property Value
£177,208
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £71,496 | £72,568 | £73,657 | £75,498 | £77,386 | £370,606 |
| Total Expenses | £50,977 | £51,134 | £51,284 | £51,510 | £51,742 | £256,647 |
| Profit Before Tax | £20,519 | £21,434 | £22,373 | £23,988 | £25,644 | £113,958 |
| Profit After Tax | £16,620 | £17,362 | £18,122 | £19,430 | £20,772 | £92,306 |
| Change In Property Value | £13 | £26,000 | £46,410 | £61,759 | £43,025 | £177,208 |
| Net Return | £16,633 | £43,362 | £64,532 | £81,190 | £63,797 | £269,514 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 4% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change