Flat
NW10
3 beds
1 bath
Keir Hardie House, Marian Way, Harlesden, London NW10
London, England · NW10
View property listing
Initial Investment
£114,500First YearProfit From Rental Income
£9,043
↗ 8%After 5 Years
Change In Property Value
£37,162
↗ 10%After 5 Years
Return On Investment
40%
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 | £19,800 | £20,097 | £20,599 | £21,114 | £21,748 | £103,359 |
| Total Expenses | £18,263 | £18,339 | £18,432 | £18,527 | £18,633 | £92,194 |
| Profit Before Tax | £1,537 | £1,758 | £2,168 | £2,587 | £3,115 | £11,165 |
| Profit After Tax | £1,245 | £1,424 | £1,756 | £2,096 | £2,523 | £9,043 |
| Change In Property Value | £4 | £4 | £7,200 | £12,852 | £17,103 | £37,162 |
| Net Return | £1,249 | £1,428 | £8,956 | £14,948 | £19,625 | £46,206 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change