Flat
NW10
1 bed
1 bath
London NW10
London, England · NW10
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£9,360
↗ 13%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,648 | £12,838 | £13,030 | £13,356 | £13,690 | £65,562 |
| Total Expenses | £10,665 | £10,734 | £10,794 | £10,869 | £10,945 | £54,007 |
| Profit Before Tax | £1,983 | £2,104 | £2,236 | £2,487 | £2,745 | £11,555 |
| Profit After Tax | £1,606 | £1,704 | £1,811 | £2,015 | £2,224 | £9,360 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £1,608 | £6,304 | £10,022 | £12,941 | £9,836 | £40,712 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change