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
£37,796
↗ 19%After 5 Years
Change In Property Value
£60,905
↗ 10%After 5 Years
Return On Investment
51%
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 | £36,829 | £37,750 | £38,883 | £184,793 |
| Total Expenses | £27,448 | £27,513 | £27,613 | £27,716 | £27,840 | £138,131 |
| Profit Before Tax | £7,952 | £8,418 | £9,216 | £10,034 | £11,042 | £46,661 |
| Profit After Tax | £6,441 | £6,819 | £7,465 | £8,127 | £8,944 | £37,796 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,905 |
| Net Return | £6,447 | £6,825 | £19,265 | £29,191 | £36,974 | £98,701 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change