Flat NW10 1 bed 1 bath

Church Road, Harlesden NW10

London, England · NW10

Initial Investment

First Year

£88,250First Year

Profit From Rental Income

After 5 Years

£5,386

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£29,420

↗ 10%After 5 Years

Return On Investment

39%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£15,672	£15,907	£16,305	£16,712	£17,214	£81,810
Total Expenses	£14,875	£14,944	£15,027	£15,111	£15,204	£75,161
Profit Before Tax	£797	£963	£1,278	£1,601	£2,010	£6,649
Profit After Tax	£646	£780	£1,035	£1,297	£1,628	£5,386
Change In Property Value	£3	£3	£5,700	£10,175	£13,540	£29,420
Net Return	£649	£783	£6,735	£11,471	£15,167	£34,806
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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