Flat
NW10
2 beds
1 bath
Lakeside Drive, London NW10
London, England · NW10
View property listing
Initial Investment
£156,482First YearProfit From Rental Income
£28,756
↗ 18%After 5 Years
Change In Property Value
£65,424
↗ 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 | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £20,082 | £20,172 | £20,253 | £20,363 | £20,475 | £101,346 |
| Profit Before Tax | £6,318 | £6,624 | £6,945 | £7,515 | £8,099 | £35,501 |
| Profit After Tax | £5,117 | £5,365 | £5,625 | £6,087 | £6,561 | £28,756 |
| Change In Property Value | £5 | £9,599 | £17,134 | £22,801 | £15,885 | £65,424 |
| Net Return | £5,122 | £14,965 | £22,760 | £28,888 | £22,445 | £94,180 |
| 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