Flat NW10 2 beds 2 baths

Falcondale Court, Park Royal, Brent NW10

London, England · NW10

Initial Investment

First Year

£138,982First Year

Profit From Rental Income

After 5 Years

£24,887

↗ 18%After 5 Years

Change In Property Value

After 5 Years

£58,608

↗ 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	£23,652	£24,007	£24,367	£24,976	£25,600	£122,602
Total Expenses	£18,199	£18,284	£18,361	£18,464	£18,569	£91,878
Profit Before Tax	£5,453	£5,722	£6,006	£6,512	£7,031	£30,724
Profit After Tax	£4,417	£4,635	£4,864	£5,275	£5,695	£24,887
Change In Property Value	£4	£8,599	£15,349	£20,426	£14,230	£58,608
Net Return	£4,421	£13,234	£20,214	£25,700	£19,925	£83,495
Return From Rental Income (%)	3%	3%	4%	4%	4%	18%
Total Net Return (%)	3%	10%	15%	18%	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