Flat
NW10
0 beds
0 baths
High Road, London NW10
London, England · NW10
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£26,446
↗ 18%After 5 Years
Change In Property Value
£61,341
↗ 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 | £24,756 | £25,127 | £25,504 | £26,142 | £26,795 | £128,325 |
| Total Expenses | £18,954 | £19,041 | £19,120 | £19,226 | £19,334 | £95,676 |
| Profit Before Tax | £5,802 | £6,086 | £6,384 | £6,916 | £7,462 | £32,649 |
| Profit After Tax | £4,699 | £4,930 | £5,171 | £5,602 | £6,044 | £26,446 |
| Change In Property Value | £5 | £9,000 | £16,065 | £21,378 | £14,893 | £61,341 |
| Net Return | £4,704 | £13,930 | £21,236 | £26,980 | £20,937 | £87,787 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| 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