Terraced
NW10
3 beds
1 bath
Hazeldean Road, Harlesden, London NW10
London, England · NW10
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£54,773
↗ 28%After 5 Years
Change In Property Value
£80,425
↗ 14%After 5 Years
Return On Investment
69%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £35,400 | £35,931 | £36,470 | £37,382 | £38,316 | £183,499 |
| Total Expenses | £23,023 | £23,089 | £23,153 | £23,255 | £23,359 | £115,878 |
| Profit Before Tax | £12,377 | £12,842 | £13,317 | £14,127 | £14,958 | £67,620 |
| Profit After Tax | £10,025 | £10,402 | £10,787 | £11,443 | £12,116 | £54,773 |
| Change In Property Value | £6 | £11,800 | £21,063 | £28,029 | £19,527 | £80,425 |
| Net Return | £10,031 | £22,202 | £31,850 | £39,472 | £31,643 | £135,198 |
| Return From Rental Income (%) | 5% | 5% | 6% | 6% | 6% | 28% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 69% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change