Terraced NW10 3 beds 1 bath

Harley Road, London NW10

London, England · NW10

Initial Investment

First Year

£263,250First Year

Profit From Rental Income

After 5 Years

£50,987

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£81,034

↗ 10%After 5 Years

Return On Investment

50%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,100	£47,806	£49,002	£50,227	£51,734	£245,868
Total Expenses	£36,355	£36,437	£36,567	£36,701	£36,862	£182,922
Profit Before Tax	£10,745	£11,369	£12,434	£13,526	£14,871	£62,946
Profit After Tax	£8,704	£9,209	£10,072	£10,956	£12,046	£50,987
Change In Property Value	£8	£8	£15,700	£28,025	£37,293	£81,034
Net Return	£8,711	£9,217	£25,772	£38,981	£49,339	£132,021
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	4%	10%	15%	19%	50%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change