Flat NW10 5 beds 3 baths

Waverley Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£266,732First Year

Profit From Rental Income

After 5 Years

£53,188

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£108,363

↗ 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	£43,728	£44,384	£45,050	£46,176	£47,330	£226,668
Total Expenses	£31,950	£32,066	£32,173	£32,328	£32,486	£161,004
Profit Before Tax	£11,778	£12,318	£12,876	£13,848	£14,844	£65,664
Profit After Tax	£9,540	£9,978	£10,430	£11,217	£12,024	£53,188
Change In Property Value	£8	£15,899	£28,380	£37,766	£26,310	£108,363
Net Return	£9,548	£25,877	£38,810	£48,983	£38,334	£161,551
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