Flat
NW10
0 beds
0 baths
66 Sunbeam Road, Park Royal NW10
London, England · NW10
View property listing
Initial Investment
£215,999First YearProfit From Rental Income
£41,921
↗ 19%After 5 Years
Change In Property Value
£88,604
↗ 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 | £35,748 | £36,284 | £36,828 | £37,749 | £38,693 | £185,303 |
| Total Expenses | £26,489 | £26,592 | £26,688 | £26,821 | £26,958 | £133,548 |
| Profit Before Tax | £9,259 | £9,692 | £10,141 | £10,928 | £11,734 | £51,755 |
| Profit After Tax | £7,500 | £7,851 | £8,214 | £8,851 | £9,505 | £41,921 |
| Change In Property Value | £6 | £13,000 | £23,205 | £30,879 | £21,513 | £88,604 |
| Net Return | £7,507 | £20,851 | £31,419 | £39,731 | £31,018 | £130,525 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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