Flat
NW10
1 bed
1 bath
Neasden Lane, London NW10
London, England · NW10
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-3,740
↘ -17%After 5 Years
Change In Property Value
£9,542
↗ 14%After 5 Years
Return On Investment
26%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,852 | £3,910 | £3,968 | £4,068 | £4,169 | £19,967 |
| Total Expenses | £4,637 | £4,693 | £4,740 | £4,792 | £4,845 | £23,707 |
| Profit Before Tax | £-785 | £-783 | £-772 | £-724 | £-675 | £-3,740 |
| Profit After Tax | £-785 | £-783 | £-772 | £-724 | £-675 | £-3,740 |
| Change In Property Value | £1 | £1,400 | £2,499 | £3,325 | £2,317 | £9,542 |
| Net Return | £-785 | £617 | £1,727 | £2,601 | £1,641 | £5,802 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 7% | 26% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change