Flat NW10 3 beds 2 baths

High Street, Harlesden NW10

London, England · NW10

Initial Investment

First Year

£181,000First Year

Profit From Rental Income

After 5 Years

£18,288

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£56,776

↗ 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	£30,252	£30,706	£31,473	£32,260	£33,228	£157,920
Total Expenses	£26,846	£26,938	£27,058	£27,180	£27,320	£135,341
Profit Before Tax	£3,406	£3,768	£4,416	£5,080	£5,909	£22,578
Profit After Tax	£2,758	£3,052	£3,577	£4,115	£4,786	£18,288
Change In Property Value	£6	£6	£11,000	£19,635	£26,129	£56,776
Net Return	£2,764	£3,058	£14,577	£23,750	£30,915	£75,064
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

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