Flat
NW10
3 beds
2 baths
College Road, London NW10
London, England · NW10
View property listing
Initial Investment
£180,982First YearProfit From Rental Income
£34,190
↗ 19%After 5 Years
Change In Property Value
£74,966
↗ 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 | £30,252 | £30,706 | £31,166 | £31,946 | £32,744 | £156,814 |
| Total Expenses | £22,720 | £22,815 | £22,902 | £23,022 | £23,145 | £114,604 |
| Profit Before Tax | £7,532 | £7,891 | £8,264 | £8,924 | £9,600 | £42,210 |
| Profit After Tax | £6,101 | £6,391 | £6,694 | £7,228 | £7,776 | £34,190 |
| Change In Property Value | £5 | £10,999 | £19,633 | £26,126 | £18,201 | £74,966 |
| Net Return | £6,107 | £17,390 | £26,327 | £33,354 | £25,977 | £109,156 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| 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