Flat NW10 2 beds 2 baths

Robson Avenue, London NW10

London, England · NW10

Initial Investment

First Year

£119,750First Year

Profit From Rental Income

After 5 Years

£20,620

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£51,118

↗ 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	£20,628	£20,937	£21,251	£21,783	£22,327	£106,927
Total Expenses	£16,128	£16,209	£16,282	£16,377	£16,474	£81,470
Profit Before Tax	£4,500	£4,728	£4,970	£5,406	£5,853	£25,457
Profit After Tax	£3,645	£3,830	£4,025	£4,379	£4,741	£20,620
Change In Property Value	£4	£7,500	£13,388	£17,815	£12,411	£51,118
Net Return	£3,648	£11,330	£17,413	£22,194	£17,153	£71,738
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	15%	19%	14%	60%

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