Flat
NW10
3 beds
2 baths
Lakeside Drive NW10
London, England · NW10
View property listing
Initial Investment
£194,997First YearProfit From Rental Income
£37,270
↗ 19%After 5 Years
Change In Property Value
£80,425
↗ 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 | £32,448 | £32,935 | £33,429 | £34,264 | £35,121 | £168,197 |
| Total Expenses | £24,228 | £24,327 | £24,417 | £24,542 | £24,671 | £122,184 |
| Profit Before Tax | £8,220 | £8,608 | £9,012 | £9,722 | £10,450 | £46,013 |
| Profit After Tax | £6,658 | £6,973 | £7,300 | £7,875 | £8,465 | £37,270 |
| Change In Property Value | £6 | £11,800 | £21,063 | £28,029 | £19,527 | £80,425 |
| Net Return | £6,664 | £18,773 | £28,363 | £35,904 | £27,992 | £117,695 |
| 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