Flat
NW10
1 bed
1 bath
Mitchellbrook Way, London NW10
London, England · NW10
View property listing
Initial Investment
£67,000First YearProfit From Rental Income
£8,577
↗ 13%After 5 Years
Change In Property Value
£29,989
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,096 | £12,277 | £12,462 | £12,773 | £13,092 | £62,701 |
| Total Expenses | £10,288 | £10,356 | £10,416 | £10,489 | £10,563 | £52,112 |
| Profit Before Tax | £1,808 | £1,921 | £2,046 | £2,284 | £2,529 | £10,589 |
| Profit After Tax | £1,464 | £1,556 | £1,657 | £1,850 | £2,049 | £8,577 |
| Change In Property Value | £2 | £4,400 | £7,854 | £10,452 | £7,281 | £29,989 |
| Net Return | £1,467 | £5,956 | £9,511 | £12,302 | £9,330 | £38,566 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change