Flat
NW10
3 beds
1 bath
Craven Park Road, London NW10
London, England · NW10
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£27,966
↗ 18%After 5 Years
Change In Property Value
£64,068
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,848 | £26,236 | £26,629 | £27,295 | £27,977 | £133,985 |
| Total Expenses | £19,707 | £19,796 | £19,876 | £19,985 | £20,095 | £99,459 |
| Profit Before Tax | £6,141 | £6,440 | £6,753 | £7,310 | £7,882 | £34,526 |
| Profit After Tax | £4,974 | £5,216 | £5,470 | £5,921 | £6,384 | £27,966 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £4,979 | £14,616 | £22,249 | £28,250 | £21,940 | £92,034 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 10% | 15% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change