Flat
NW10
3 beds
1 bath
Monson Road, London NW10
London, England · NW10
View property listing
Initial Investment
£210,750First YearProfit From Rental Income
£40,747
↗ 19%After 5 Years
Change In Property Value
£86,559
↗ 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 | £34,920 | £35,444 | £35,975 | £36,875 | £37,797 | £181,011 |
| Total Expenses | £25,923 | £26,026 | £26,120 | £26,251 | £26,386 | £130,706 |
| Profit Before Tax | £8,997 | £9,418 | £9,856 | £10,623 | £11,410 | £50,305 |
| Profit After Tax | £7,287 | £7,629 | £7,983 | £8,605 | £9,242 | £40,747 |
| Change In Property Value | £6 | £12,700 | £22,670 | £30,167 | £21,016 | £86,559 |
| Net Return | £7,294 | £20,329 | £30,653 | £38,772 | £30,259 | £127,306 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 18% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change