Flat
NW2
2 beds
1 bath
Grove Road, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£188,000First YearProfit From Rental Income
£29,265
↗ 16%After 5 Years
Change In Property Value
£77,699
↗ 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 | £29,640 | £30,085 | £30,536 | £31,299 | £32,082 | £153,641 |
| Total Expenses | £23,304 | £23,398 | £23,484 | £23,603 | £23,723 | £117,512 |
| Profit Before Tax | £6,336 | £6,686 | £7,052 | £7,697 | £8,358 | £36,129 |
| Profit After Tax | £5,132 | £5,416 | £5,712 | £6,234 | £6,770 | £29,265 |
| Change In Property Value | £6 | £11,400 | £20,349 | £27,079 | £18,865 | £77,699 |
| Net Return | £5,138 | £16,816 | £26,061 | £33,313 | £25,635 | £106,964 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change