Flat
NW10
2 beds
1 bath
Donnington Court NW10
London, England · NW10
View property listing
Initial Investment
£128,497First YearProfit From Rental Income
£22,532
↗ 18%After 5 Years
Change In Property Value
£54,525
↗ 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 | £21,996 | £22,326 | £22,661 | £23,227 | £23,808 | £114,018 |
| Total Expenses | £17,069 | £17,152 | £17,227 | £17,325 | £17,426 | £86,200 |
| Profit Before Tax | £4,927 | £5,174 | £5,434 | £5,902 | £6,382 | £27,818 |
| Profit After Tax | £3,991 | £4,191 | £4,401 | £4,781 | £5,169 | £22,532 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,238 | £54,525 |
| Net Return | £3,995 | £12,191 | £18,681 | £23,783 | £18,408 | £77,057 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 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