Flat
NW10
2 beds
2 baths
Harlesden Gardens, London NW10
London, England · NW10
View property listing
Initial Investment
£251,000First YearProfit From Rental Income
£28,027
↗ 11%After 5 Years
Change In Property Value
£77,421
↗ 10%After 5 Years
Return On Investment
42%
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 | £42,922 | £43,995 | £45,315 | £215,362 |
| Total Expenses | £35,882 | £35,990 | £36,137 | £36,289 | £36,463 | £180,761 |
| Profit Before Tax | £5,374 | £5,885 | £6,784 | £7,706 | £8,851 | £34,601 |
| Profit After Tax | £4,353 | £4,767 | £5,495 | £6,242 | £7,170 | £28,027 |
| Change In Property Value | £8 | £8 | £15,000 | £26,776 | £35,631 | £77,421 |
| Net Return | £4,361 | £4,774 | £20,496 | £33,018 | £42,800 | £105,448 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change