Flat NW6 3 beds 2 baths

Beechworth, Willesden Lane NW6

London, England · NW6

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£32,396

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£109,051

↗ 14%After 5 Years

Return On Investment

53%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£38,400	£38,976	£39,561	£40,550	£41,563	£199,050
Total Expenses	£31,580	£31,688	£31,787	£31,928	£32,072	£159,054
Profit Before Tax	£6,820	£7,288	£7,774	£8,622	£9,492	£39,995
Profit After Tax	£5,524	£5,904	£6,297	£6,984	£7,688	£32,396
Change In Property Value	£8	£16,000	£28,560	£38,006	£26,477	£109,051
Net Return	£5,532	£21,904	£34,857	£44,989	£34,165	£141,448
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	8%	13%	17%	13%	53%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change