Flat
NW10
0 beds
1 bath
Abbeyfield Close, Park Royal NW10
London, England · NW10
View property listing
Initial Investment
£63,400First YearProfit From Rental Income
£7,647
↗ 12%After 5 Years
Change In Property Value
£28,353
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,436 | £11,608 | £11,782 | £12,076 | £12,378 | £59,279 |
| Total Expenses | £9,836 | £9,903 | £9,962 | £10,033 | £10,106 | £49,839 |
| Profit Before Tax | £1,600 | £1,704 | £1,820 | £2,043 | £2,272 | £9,440 |
| Profit After Tax | £1,296 | £1,381 | £1,474 | £1,655 | £1,841 | £7,647 |
| Change In Property Value | £2 | £4,160 | £7,426 | £9,881 | £6,884 | £28,353 |
| Net Return | £1,298 | £5,541 | £8,900 | £11,537 | £8,725 | £36,000 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change