Flat
NW2
2 beds
1 bath
Windsor Road, Willesden NW2
London, England · NW2
View property listing
Initial Investment
£133,750First YearProfit From Rental Income
£18,990
↗ 14%After 5 Years
Change In Property Value
£56,570
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,576 | £21,900 | £22,228 | £22,784 | £23,353 | £111,841 |
| Total Expenses | £17,510 | £17,593 | £17,666 | £17,764 | £17,863 | £88,397 |
| Profit Before Tax | £4,066 | £4,307 | £4,562 | £5,020 | £5,490 | £23,445 |
| Profit After Tax | £3,293 | £3,489 | £3,695 | £4,066 | £4,447 | £18,990 |
| Change In Property Value | £4 | £8,300 | £14,816 | £19,715 | £13,735 | £56,570 |
| Net Return | £3,297 | £11,789 | £18,511 | £23,782 | £18,182 | £75,560 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change