Flat
NW10
2 beds
2 baths
Lakeside Drive, London NW10
London, England · NW10
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£33,401
↗ 19%After 5 Years
Change In Property Value
£73,610
↗ 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 | £29,700 | £30,145 | £30,598 | £31,363 | £32,147 | £153,953 |
| Total Expenses | £22,345 | £22,439 | £22,525 | £22,644 | £22,765 | £112,717 |
| Profit Before Tax | £7,356 | £7,706 | £8,072 | £8,719 | £9,382 | £41,235 |
| Profit After Tax | £5,958 | £6,242 | £6,539 | £7,062 | £7,599 | £33,401 |
| Change In Property Value | £5 | £10,800 | £19,278 | £25,654 | £17,872 | £73,610 |
| Net Return | £5,963 | £17,042 | £25,817 | £32,716 | £25,472 | £107,010 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 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