Flat
NW10
1 bed
1 bath
High Street, Harlesden NW10
London, England · NW10
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£9,366
↗ 13%After 5 Years
Change In Property Value
£31,345
↗ 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 | £12,648 | £12,838 | £13,030 | £13,356 | £13,690 | £65,562 |
| Total Expenses | £10,663 | £10,732 | £10,793 | £10,867 | £10,943 | £53,999 |
| Profit Before Tax | £1,985 | £2,105 | £2,238 | £2,489 | £2,747 | £11,563 |
| Profit After Tax | £1,607 | £1,705 | £1,812 | £2,016 | £2,225 | £9,366 |
| Change In Property Value | £2 | £4,599 | £8,209 | £10,924 | £7,611 | £31,345 |
| Net Return | £1,610 | £6,304 | £10,022 | £12,940 | £9,835 | £40,712 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 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