Flat NW10 4 beds 2 baths

Hardinge Road, Kensal Rise, London NW10

London, England · NW10

Initial Investment

First Year

£542,250First Year

Profit From Rental Income

After 5 Years

£114,928

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£154,843

↗ 10%After 5 Years

Return On Investment

50%

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	£95,760	£97,196	£99,626	£102,117	£105,180	£499,880
Total Expenses	£71,089	£71,278	£71,564	£71,857	£72,206	£357,994
Profit Before Tax	£24,672	£25,918	£28,062	£30,260	£32,974	£141,886
Profit After Tax	£19,984	£20,994	£22,730	£24,511	£26,709	£114,928
Change In Property Value	£15	£15	£30,001	£53,551	£71,261	£154,843
Net Return	£19,999	£21,009	£52,731	£78,062	£97,970	£269,771
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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