Flat
NW10
4 beds
1 bath
High Road, Willesden Green NW10
London, England · NW10
View property listing
Initial Investment
£224,750First YearProfit From Rental Income
£43,878
↗ 20%After 5 Years
Change In Property Value
£92,012
↗ 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 | £37,128 | £37,685 | £38,250 | £39,206 | £40,187 | £192,456 |
| Total Expenses | £27,431 | £27,537 | £27,634 | £27,772 | £27,912 | £138,286 |
| Profit Before Tax | £9,697 | £10,148 | £10,616 | £11,435 | £12,274 | £54,171 |
| Profit After Tax | £7,855 | £8,220 | £8,599 | £9,262 | £9,942 | £43,878 |
| Change In Property Value | £7 | £13,500 | £24,098 | £32,067 | £22,340 | £92,012 |
| Net Return | £7,861 | £21,720 | £32,697 | £41,329 | £32,282 | £135,890 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 20% |
| 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