Flat
NW10
1 bed
1 bath
Harp Island Close, London NW10
London, England · NW10
View property listing
Initial Investment
£68,500First YearProfit From Rental Income
£8,968
↗ 13%After 5 Years
Change In Property Value
£30,671
↗ 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 | £12,372 | £12,558 | £12,746 | £13,065 | £13,391 | £64,131 |
| Total Expenses | £10,477 | £10,545 | £10,605 | £10,679 | £10,754 | £53,059 |
| Profit Before Tax | £1,895 | £2,012 | £2,141 | £2,386 | £2,637 | £11,072 |
| Profit After Tax | £1,535 | £1,630 | £1,734 | £1,933 | £2,136 | £8,968 |
| Change In Property Value | £2 | £4,500 | £8,033 | £10,689 | £7,447 | £30,671 |
| Net Return | £1,538 | £6,130 | £9,767 | £12,622 | £9,583 | £39,639 |
| 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