Flat
NW10
2 beds
1 bath
Roundwood Road, London NW10
London, England · NW10
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£18,272
↗ 17%After 5 Years
Change In Property Value
£47,028
↗ 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 | £18,972 | £19,257 | £19,545 | £20,034 | £20,535 | £98,343 |
| Total Expenses | £14,998 | £15,076 | £15,146 | £15,237 | £15,329 | £75,785 |
| Profit Before Tax | £3,974 | £4,181 | £4,400 | £4,797 | £5,206 | £22,558 |
| Profit After Tax | £3,219 | £3,386 | £3,564 | £3,886 | £4,217 | £18,272 |
| Change In Property Value | £3 | £6,900 | £12,317 | £16,390 | £11,418 | £47,028 |
| Net Return | £3,223 | £10,286 | £15,880 | £20,276 | £15,635 | £65,300 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 17% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 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