Flat NW10 5 beds 3 baths

Waverley Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£53,573

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£44,004	£44,664	£45,334	£46,467	£47,629	£228,099
Total Expenses	£32,140	£32,256	£32,364	£32,520	£32,678	£161,959
Profit Before Tax	£11,864	£12,408	£12,970	£13,948	£14,951	£66,139
Profit After Tax	£9,610	£10,050	£10,505	£11,298	£12,110	£53,573
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£9,618	£26,050	£39,066	£49,303	£38,587	£162,624
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	18%	14%	61%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change