Flat
NW10
0 beds
0 baths
Cobbold Road, Willesden NW10
London, England · NW10
View property listing
Initial Investment
£301,750First YearProfit From Rental Income
£60,919
↗ 20%After 5 Years
Change In Property Value
£122,001
↗ 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 | £49,224 | £49,962 | £50,712 | £51,980 | £53,279 | £255,157 |
| Total Expenses | £35,719 | £35,843 | £35,959 | £36,127 | £36,300 | £179,948 |
| Profit Before Tax | £13,505 | £14,119 | £14,753 | £15,852 | £16,979 | £75,209 |
| Profit After Tax | £10,939 | £11,437 | £11,950 | £12,840 | £13,753 | £60,919 |
| Change In Property Value | £9 | £17,900 | £31,952 | £42,519 | £29,621 | £122,001 |
| Net Return | £10,948 | £29,337 | £43,902 | £55,359 | £43,374 | £182,920 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 15% | 18% | 14% | 61% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change