Flat NW10 2 beds 2 baths

Abbotsford Court, Lakeside Drive, Park Royal NW10

London, England · NW10

Initial Investment

First Year

£174,000First Year

Profit From Rental Income

After 5 Years

£32,618

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£72,246

↗ 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	£29,148	£29,585	£30,029	£30,780	£31,549	£151,091
Total Expenses	£21,968	£22,061	£22,147	£22,264	£22,383	£110,822
Profit Before Tax	£7,180	£7,524	£7,882	£8,516	£9,166	£40,269
Profit After Tax	£5,816	£6,094	£6,385	£6,898	£7,425	£32,618
Change In Property Value	£5	£10,600	£18,921	£25,179	£17,541	£72,246
Net Return	£5,821	£16,695	£25,306	£32,077	£24,966	£104,864
Return From Rental Income (%)	3%	4%	4%	4%	4%	19%
Total Net Return (%)	3%	10%	15%	18%	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