Flat NW10 1 bed 1 bath

Neasden Lane, London, London NW10

London, England · NW10

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£13,229

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£38,168

↗ 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	£15,396	£15,627	£15,861	£16,258	£16,664	£79,806
Total Expenses	£12,549	£12,622	£12,686	£12,768	£12,851	£63,475
Profit Before Tax	£2,847	£3,005	£3,175	£3,490	£3,813	£16,332
Profit After Tax	£2,306	£2,434	£2,572	£2,827	£3,089	£13,229
Change In Property Value	£3	£5,600	£9,996	£13,302	£9,267	£38,168
Net Return	£2,309	£8,034	£12,568	£16,129	£12,356	£51,396
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
Total Net Return (%)	3%	9%	15%	19%	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