Flat
NW10
2 beds
1 bath
Barry Road, Harlesden NW10
London, England · NW10
View property listing
Initial Investment
£84,750First YearProfit From Rental Income
£12,837
↗ 15%After 5 Years
Change In Property Value
£37,486
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,120 | £15,347 | £15,577 | £15,966 | £16,366 | £78,376 |
| Total Expenses | £12,360 | £12,433 | £12,497 | £12,578 | £12,660 | £62,528 |
| Profit Before Tax | £2,760 | £2,914 | £3,080 | £3,389 | £3,705 | £15,848 |
| Profit After Tax | £2,235 | £2,360 | £2,495 | £2,745 | £3,001 | £12,837 |
| Change In Property Value | £3 | £5,500 | £9,818 | £13,064 | £9,102 | £37,486 |
| Net Return | £2,238 | £7,860 | £12,313 | £15,809 | £12,103 | £50,323 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change