Flat
NW10
2 beds
2 baths
Harlesden Gardens, London NW10
London, England · NW10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£49,704
↗ 20%After 5 Years
Change In Property Value
£102,236
↗ 14%After 5 Years
Return On Investment
61%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £41,256 | £41,875 | £42,503 | £43,566 | £44,655 | £213,854 |
| Total Expenses | £30,257 | £30,369 | £30,473 | £30,621 | £30,772 | £152,491 |
| Profit Before Tax | £10,999 | £11,506 | £12,030 | £12,945 | £13,882 | £61,363 |
| Profit After Tax | £8,909 | £9,320 | £9,745 | £10,485 | £11,245 | £49,704 |
| Change In Property Value | £8 | £15,000 | £26,775 | £35,630 | £24,822 | £102,236 |
| Net Return | £8,917 | £24,320 | £36,520 | £46,116 | £36,067 | £151,940 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change