Flat
NW10
3 beds
1 bath
Harley Road, London NW10
London, England · NW10
View property listing
Initial Investment
£263,250First YearProfit From Rental Income
£49,254
↗ 19%After 5 Years
Change In Property Value
£81,034
↗ 10%After 5 Years
Return On Investment
49%
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 | £48,312 | £49,037 | £50,263 | £51,519 | £53,065 | £252,195 |
| Total Expenses | £37,976 | £38,095 | £38,260 | £38,430 | £38,627 | £191,387 |
| Profit Before Tax | £10,336 | £10,942 | £12,003 | £13,090 | £14,438 | £60,808 |
| Profit After Tax | £8,372 | £8,863 | £9,722 | £10,603 | £11,695 | £49,254 |
| Change In Property Value | £8 | £8 | £15,700 | £28,025 | £37,293 | £81,034 |
| Net Return | £8,380 | £8,871 | £25,422 | £38,628 | £48,988 | £130,289 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change