Flat NW10 1 bed 1 bath

Japonica Apartments, Brent NW10

London, England · NW10

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£15,577

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£42,257

↗ 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	£17,052	£17,308	£17,567	£18,007	£18,457	£88,391
Total Expenses	£13,679	£13,755	£13,822	£13,908	£13,995	£69,160
Profit Before Tax	£3,373	£3,553	£3,745	£4,099	£4,461	£19,231
Profit After Tax	£2,732	£2,878	£3,034	£3,320	£3,614	£15,577
Change In Property Value	£3	£6,200	£11,067	£14,727	£10,260	£42,257
Net Return	£2,735	£9,078	£14,101	£18,047	£13,874	£57,834
Return From Rental Income (%)	3%	3%	3%	3%	4%	16%
Total Net Return (%)	3%	9%	15%	19%	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