Flat
NW10
3 beds
1 bath
Hazeldean Road, Harlesden, London NW10
London, England · NW10
View property listing
Initial Investment
£193,950First YearProfit From Rental Income
£34,673
↗ 18%After 5 Years
Change In Property Value
£60,595
↗ 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 | £36,120 | £36,662 | £37,578 | £38,518 | £39,673 | £188,551 |
| Total Expenses | £28,901 | £29,001 | £29,136 | £29,274 | £29,432 | £145,745 |
| Profit Before Tax | £7,219 | £7,660 | £8,442 | £9,244 | £10,241 | £42,807 |
| Profit After Tax | £5,847 | £6,205 | £6,838 | £7,488 | £8,295 | £34,673 |
| Change In Property Value | £6 | £6 | £11,740 | £20,956 | £27,887 | £60,595 |
| Net Return | £5,853 | £6,211 | £18,579 | £28,444 | £36,182 | £95,269 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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