Flat W10 1 bed 1 bath

Harrow Road, London W10

London, England · W10

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£27,675

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

51%

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	£29,052	£29,488	£30,225	£30,981	£31,910	£151,655
Total Expenses	£23,259	£23,360	£23,487	£23,618	£23,764	£117,488
Profit Before Tax	£5,793	£6,128	£6,738	£7,363	£8,146	£34,167
Profit After Tax	£4,692	£4,963	£5,457	£5,964	£6,598	£27,675
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£4,697	£4,968	£14,458	£22,029	£27,977	£74,128
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	51%

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