Flat NW10 2 beds 1 bath

Ballogie Avenue, London NW10

London, England · NW10

Initial Investment

First Year

£93,500First Year

Profit From Rental Income

After 5 Years

£14,794

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£40,894

↗ 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	£16,500	£16,747	£16,999	£17,424	£17,859	£85,529
Total Expenses	£13,303	£13,377	£13,443	£13,528	£13,614	£67,265
Profit Before Tax	£3,198	£3,370	£3,555	£3,896	£4,245	£18,264
Profit After Tax	£2,590	£2,730	£2,880	£3,156	£3,439	£14,794
Change In Property Value	£3	£6,000	£10,710	£14,252	£9,929	£40,894
Net Return	£2,593	£8,730	£13,590	£17,408	£13,368	£55,688
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
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