Flat NW10 5 beds 3 baths

Burnley Road, London NW10

London, England · NW10

Initial Investment

First Year

£291,250First Year

Profit From Rental Income

After 5 Years

£58,616

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£117,912

↗ 14%After 5 Years

Return On Investment

61%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£47,580	£48,294	£49,018	£50,244	£51,500	£246,635
Total Expenses	£34,589	£34,711	£34,824	£34,989	£35,157	£174,270
Profit Before Tax	£12,991	£13,583	£14,194	£15,255	£16,343	£72,365
Profit After Tax	£10,522	£11,002	£11,497	£12,357	£13,238	£58,616
Change In Property Value	£9	£17,300	£30,881	£41,094	£28,628	£117,912
Net Return	£10,531	£28,302	£42,378	£53,450	£41,866	£176,528
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	10%	15%	18%	14%	61%

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