Flat
NW10
0 beds
0 baths
Park Parade, London NW10
London, England · NW10
View property listing
Initial Investment
£58,000First YearProfit From Rental Income
£6,274
↗ 11%After 5 Years
Change In Property Value
£25,900
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,452 | £10,609 | £10,768 | £11,037 | £11,313 | £54,179 |
| Total Expenses | £9,158 | £9,224 | £9,281 | £9,350 | £9,420 | £46,433 |
| Profit Before Tax | £1,294 | £1,385 | £1,487 | £1,687 | £1,893 | £7,745 |
| Profit After Tax | £1,048 | £1,122 | £1,204 | £1,367 | £1,533 | £6,274 |
| Change In Property Value | £2 | £3,800 | £6,783 | £9,026 | £6,288 | £25,900 |
| Net Return | £1,050 | £4,922 | £7,987 | £10,393 | £7,822 | £32,173 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change