Flat NW10 3 beds 1 bath

Furness Road, London NW10

London, England · NW10

Initial Investment

First Year

£118,000First Year

Profit From Rental Income

After 5 Years

£20,229

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£50,436

↗ 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	£20,352	£20,657	£20,967	£21,491	£22,029	£105,496
Total Expenses	£15,940	£16,020	£16,092	£16,187	£16,283	£80,523
Profit Before Tax	£4,412	£4,637	£4,875	£5,305	£5,746	£24,974
Profit After Tax	£3,574	£3,756	£3,948	£4,297	£4,654	£20,229
Change In Property Value	£4	£7,400	£13,209	£17,578	£12,246	£50,436
Net Return	£3,577	£11,156	£17,158	£21,874	£16,900	£70,665
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	15%	19%	14%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change