Flat NW10 4 beds 2 baths

Park Parade, London NW10

London, England · NW10

Initial Investment

First Year

£422,250First Year

Profit From Rental Income

After 5 Years

£84,569

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£163,577

↗ 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	£66,000	£66,990	£67,995	£69,695	£71,437	£342,117
Total Expenses	£47,210	£47,359	£47,500	£47,712	£47,929	£237,711
Profit Before Tax	£18,790	£19,631	£20,494	£21,982	£23,508	£104,406
Profit After Tax	£15,220	£15,901	£16,600	£17,806	£19,041	£84,569
Change In Property Value	£12	£24,000	£42,840	£57,008	£39,716	£163,577
Net Return	£15,232	£39,901	£59,441	£74,814	£58,757	£248,145
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	9%	14%	18%	14%	59%

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