Flat
NW10
6 beds
4 baths
Tubbs Road, Harlesden NW10
London, England · NW10
View property listing
Initial Investment
£442,250First YearProfit From Rental Income
£52,305
↗ 12%After 5 Years
Change In Property Value
£129,036
↗ 10%After 5 Years
Return On Investment
41%
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 | £68,748 | £69,779 | £71,524 | £73,312 | £75,511 | £358,874 |
| Total Expenses | £58,469 | £58,618 | £58,835 | £59,058 | £59,320 | £294,299 |
| Profit Before Tax | £10,279 | £11,162 | £12,689 | £14,254 | £16,191 | £64,574 |
| Profit After Tax | £8,326 | £9,041 | £10,278 | £11,546 | £13,115 | £52,305 |
| Change In Property Value | £13 | £13 | £25,001 | £44,626 | £59,384 | £129,036 |
| Net Return | £8,339 | £9,053 | £35,278 | £56,172 | £72,499 | £181,341 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change