Flat
NW2
2 beds
1 bath
Hawarden Hill, Neasden NW2
London, England · NW2
View property listing
Initial Investment
£107,499First YearProfit From Rental Income
£14,026
↗ 13%After 5 Years
Change In Property Value
£46,347
↗ 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 | £17,676 | £17,941 | £18,210 | £18,666 | £19,132 | £91,625 |
| Total Expenses | £14,707 | £14,784 | £14,851 | £14,939 | £15,028 | £74,309 |
| Profit Before Tax | £2,969 | £3,158 | £3,359 | £3,727 | £4,104 | £17,316 |
| Profit After Tax | £2,405 | £2,558 | £2,721 | £3,019 | £3,324 | £14,026 |
| Change In Property Value | £3 | £6,800 | £12,138 | £16,152 | £11,253 | £46,347 |
| Net Return | £2,408 | £9,358 | £14,859 | £19,171 | £14,577 | £60,373 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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