Flat
NW10
4 beds
1 bath
Manor Park Road, London, 4 NW10
London, England · NW10
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£69,048
↗ 20%After 5 Years
Change In Property Value
£136,314
↗ 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 | £54,996 | £55,821 | £56,658 | £58,075 | £59,527 | £285,076 |
| Total Expenses | £39,675 | £39,807 | £39,932 | £40,115 | £40,303 | £199,832 |
| Profit Before Tax | £15,321 | £16,014 | £16,726 | £17,959 | £19,223 | £85,245 |
| Profit After Tax | £12,410 | £12,971 | £13,548 | £14,547 | £15,571 | £69,048 |
| Change In Property Value | £10 | £20,000 | £35,700 | £47,507 | £33,097 | £136,314 |
| Net Return | £12,420 | £32,971 | £49,249 | £62,054 | £48,668 | £205,362 |
| Return From Rental Income (%) | 4% | 4% | 4% | 4% | 5% | 20% |
| Total Net Return (%) | 4% | 10% | 14% | 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