Flat NW10 5 beds 3 baths

Sellons Avenue, London NW10

London, England · NW10

Initial Investment

First Year

£402,250First Year

Profit From Rental Income

After 5 Years

£80,700

↗ 20%After 5 Years

Change In Property Value

After 5 Years

£156,761

↗ 14%After 5 Years

Return On Investment

59%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£63,252	£64,201	£65,164	£66,793	£68,463	£327,872
Total Expenses	£45,326	£45,471	£45,609	£45,813	£46,023	£228,243
Profit Before Tax	£17,926	£18,729	£19,555	£20,980	£22,440	£99,629
Profit After Tax	£14,520	£15,171	£15,840	£16,993	£18,176	£80,700
Change In Property Value	£12	£23,000	£41,055	£54,633	£38,061	£156,761
Net Return	£14,531	£38,171	£56,895	£71,626	£56,237	£237,461
Return From Rental Income (%)	4%	4%	4%	4%	5%	20%
Total Net Return (%)	4%	9%	14%	18%	14%	59%

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