Flat
NW10
3 beds
1 bath
Epcot Mews, Pember Road, London NW10
London, England · NW10
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£45,790
↗ 20%After 5 Years
Change In Property Value
£95,420
↗ 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 | £38,496 | £39,073 | £39,660 | £40,651 | £41,667 | £199,547 |
| Total Expenses | £28,372 | £28,480 | £28,579 | £28,720 | £28,865 | £143,017 |
| Profit Before Tax | £10,124 | £10,594 | £11,080 | £11,931 | £12,803 | £56,531 |
| Profit After Tax | £8,200 | £8,581 | £8,975 | £9,664 | £10,370 | £45,790 |
| Change In Property Value | £7 | £14,000 | £24,990 | £33,255 | £23,168 | £95,420 |
| Net Return | £8,207 | £22,581 | £33,965 | £42,919 | £33,538 | £141,210 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 4% | 20% |
| Total Net Return (%) | 4% | 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