Flat NW10 0 beds 1 bath

Abbeyfields Close, London NW10

London, England · NW10

Initial Investment

First Year

£62,500First Year

Profit From Rental Income

After 5 Years

£7,448

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£27,944

↗ 14%After 5 Years

Return On Investment

57%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£11,280	£11,449	£11,621	£11,911	£12,209	£58,471
Total Expenses	£9,724	£9,791	£9,849	£9,920	£9,992	£49,276
Profit Before Tax	£1,556	£1,658	£1,772	£1,992	£2,217	£9,195
Profit After Tax	£1,260	£1,343	£1,435	£1,613	£1,796	£7,448
Change In Property Value	£2	£4,100	£7,319	£9,739	£6,785	£27,944
Net Return	£1,263	£5,443	£8,754	£11,352	£8,581	£35,392
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	9%	14%	18%	14%	57%

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