Flat
NW10
0 beds
1 bath
Bramshill Road, Harlesden NW10
London, England · NW10
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£8,574
↗ 15%After 5 Years
Change In Property Value
£19,613
↗ 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 | £12,264 | £12,448 | £12,759 | £13,078 | £13,470 | £64,020 |
| Total Expenses | £10,554 | £10,613 | £10,683 | £10,754 | £10,831 | £53,435 |
| Profit Before Tax | £1,710 | £1,835 | £2,076 | £2,324 | £2,639 | £10,585 |
| Profit After Tax | £1,385 | £1,486 | £1,682 | £1,883 | £2,138 | £8,574 |
| Change In Property Value | £2 | £2 | £3,800 | £6,783 | £9,026 | £19,613 |
| Net Return | £1,387 | £1,488 | £5,482 | £8,666 | £11,164 | £28,187 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 2% | 3% | 9% | 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