Flat
NW10
2 beds
1 bath
Crownhill Road, London NW10
London, England · NW10
View property listing
Initial Investment
£76,000First YearProfit From Rental Income
£10,925
↗ 14%After 5 Years
Change In Property Value
£34,079
↗ 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 | £13,752 | £13,958 | £14,168 | £14,522 | £14,885 | £71,285 |
| Total Expenses | £11,419 | £11,490 | £11,552 | £11,629 | £11,708 | £57,797 |
| Profit Before Tax | £2,333 | £2,469 | £2,616 | £2,893 | £3,177 | £13,488 |
| Profit After Tax | £1,890 | £2,000 | £2,119 | £2,343 | £2,574 | £10,925 |
| Change In Property Value | £3 | £5,000 | £8,925 | £11,877 | £8,274 | £34,079 |
| Net Return | £1,892 | £7,000 | £11,044 | £14,220 | £10,848 | £45,004 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change