Flat
NW6
2 beds
1 bath
Willesden Lane, London NW6
London, England · NW6
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£19,627
↗ 11%After 5 Years
Change In Property Value
£74,973
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £26,400 | £26,796 | £27,198 | £27,878 | £28,575 | £136,847 |
| Total Expenses | £22,336 | £22,426 | £22,507 | £22,617 | £22,729 | £112,615 |
| Profit Before Tax | £4,064 | £4,370 | £4,691 | £5,261 | £5,846 | £24,231 |
| Profit After Tax | £3,292 | £3,540 | £3,800 | £4,261 | £4,735 | £19,627 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £3,297 | £14,540 | £23,435 | £30,390 | £22,938 | £94,600 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change