Flat
NW10
2 beds
1 bath
Essex Road, London NW10
London, England · NW10
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£18,663
↗ 17%After 5 Years
Change In Property Value
£47,710
↗ 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 | £19,248 | £19,537 | £19,830 | £20,326 | £20,834 | £99,774 |
| Total Expenses | £15,186 | £15,265 | £15,335 | £15,427 | £15,520 | £76,733 |
| Profit Before Tax | £4,062 | £4,272 | £4,495 | £4,899 | £5,314 | £23,041 |
| Profit After Tax | £3,290 | £3,460 | £3,641 | £3,968 | £4,304 | £18,663 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £3,294 | £10,460 | £16,136 | £20,596 | £15,888 | £66,373 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| 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