Flat
NW10
1 bed
1 bath
Neasden Lane North, London NW10
London, England · NW10
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£10,143
↗ 14%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,200 | £13,398 | £13,599 | £13,939 | £14,287 | £68,423 |
| Total Expenses | £11,042 | £11,112 | £11,173 | £11,249 | £11,326 | £55,902 |
| Profit Before Tax | £2,158 | £2,286 | £2,426 | £2,690 | £2,961 | £12,522 |
| Profit After Tax | £1,748 | £1,852 | £1,965 | £2,179 | £2,399 | £10,143 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £1,750 | £6,652 | £10,533 | £13,581 | £10,342 | £42,858 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change