Flat
NW10
2 beds
1 bath
Cygnet Close, London NW10
London, England · NW10
View property listing
Initial Investment
£75,985First YearProfit From Rental Income
£10,932
↗ 14%After 5 Years
Change In Property Value
£34,072
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,752 | £13,958 | £14,168 | £14,522 | £14,885 | £71,285 |
| Total Expenses | £11,417 | £11,488 | £11,550 | £11,627 | £11,706 | £57,788 |
| Profit Before Tax | £2,335 | £2,470 | £2,618 | £2,895 | £3,179 | £13,496 |
| Profit After Tax | £1,891 | £2,001 | £2,120 | £2,345 | £2,575 | £10,932 |
| Change In Property Value | £2 | £4,999 | £8,923 | £11,874 | £8,272 | £34,072 |
| Net Return | £1,894 | £7,000 | £11,044 | £14,219 | £10,847 | £45,004 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change