Flat
NW10
1 bed
1 bath
Neasden Lane, London NW10
London, England · NW10
View property listing
Initial Investment
£22,000First YearProfit From Rental Income
£-6,232
↘ -28%After 5 Years
Change In Property Value
£7,226
↗ 10%After 5 Years
Return On Investment
5%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,852 | £3,910 | £4,008 | £4,108 | £4,231 | £20,108 |
| Total Expenses | £5,162 | £5,214 | £5,267 | £5,321 | £5,376 | £26,340 |
| Profit Before Tax | £-1,310 | £-1,304 | £-1,259 | £-1,213 | £-1,145 | £-6,232 |
| Profit After Tax | £-1,310 | £-1,304 | £-1,259 | £-1,213 | £-1,145 | £-6,232 |
| Change In Property Value | £1 | £1 | £1,400 | £2,499 | £3,326 | £7,226 |
| Net Return | £-1,310 | £-1,304 | £141 | £1,286 | £2,181 | £994 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -5% | -28% |
| Total Net Return (%) | -6% | -6% | 1% | 6% | 10% | 5% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change