Flat NW10 1 bed 1 bath

Press Road, London NW10

London, England · NW10

Initial Investment

First Year

£105,750First Year

Profit From Rental Income

After 5 Years

£17,489

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£45,665

↗ 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	£18,420	£18,696	£18,977	£19,451	£19,937	£95,482
Total Expenses	£14,621	£14,698	£14,767	£14,857	£14,948	£73,891
Profit Before Tax	£3,799	£3,998	£4,209	£4,595	£4,990	£21,591
Profit After Tax	£3,077	£3,238	£3,410	£3,722	£4,042	£17,489
Change In Property Value	£3	£6,700	£11,960	£15,915	£11,087	£45,665
Net Return	£3,081	£9,938	£15,369	£19,636	£15,129	£63,154
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	9%	15%	19%	14%	60%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change