Flat
NW2
2 beds
1 bath
Park Avenue, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£166,982First YearProfit From Rental Income
£25,300
↗ 15%After 5 Years
Change In Property Value
£69,513
↗ 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 | £26,520 | £26,918 | £27,322 | £28,005 | £28,705 | £137,469 |
| Total Expenses | £21,060 | £21,149 | £21,231 | £21,341 | £21,454 | £106,234 |
| Profit Before Tax | £5,460 | £5,768 | £6,091 | £6,664 | £7,251 | £31,234 |
| Profit After Tax | £4,423 | £4,672 | £4,934 | £5,398 | £5,873 | £25,300 |
| Change In Property Value | £5 | £10,199 | £18,205 | £24,226 | £16,878 | £69,513 |
| Net Return | £4,428 | £14,871 | £23,139 | £29,624 | £22,751 | £94,813 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| 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