Semi Detached NW10 4 beds 2 baths

Harlesden Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£294,750First Year

Profit From Rental Income

After 5 Years

£65,701

↗ 22%After 5 Years

Change In Property Value

After 5 Years

£119,275

↗ 14%After 5 Years

Return On Investment

63%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£48,120	£48,842	£49,574	£50,814	£52,084	£249,434
Total Expenses	£33,465	£33,550	£33,633	£33,768	£33,905	£168,321
Profit Before Tax	£14,655	£15,292	£15,941	£17,046	£18,179	£81,113
Profit After Tax	£11,870	£12,387	£12,912	£13,807	£14,725	£65,701
Change In Property Value	£9	£17,500	£31,238	£41,569	£28,959	£119,275
Net Return	£11,879	£29,887	£44,150	£55,376	£43,684	£184,976
Return From Rental Income (%)	4%	4%	4%	5%	5%	22%
Total Net Return (%)	4%	10%	15%	19%	15%	63%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change