Flat NW10 3 beds 2 baths

Bathurst Gardens, Willesden NW10

London, England · NW10

Initial Investment

First Year

£207,250First Year

Profit From Rental Income

After 5 Years

£40,009

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£85,196

↗ 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	£34,380	£34,896	£35,419	£36,305	£37,212	£178,212
Total Expenses	£25,547	£25,649	£25,742	£25,873	£26,006	£128,817
Profit Before Tax	£8,833	£9,247	£9,677	£10,432	£11,206	£49,394
Profit After Tax	£7,154	£7,490	£7,838	£8,450	£9,077	£40,009
Change In Property Value	£6	£12,500	£22,313	£29,692	£20,685	£85,196
Net Return	£7,161	£19,990	£30,151	£38,142	£29,762	£125,206
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