Flat
NW10
3 beds
1 bath
Epcot Mews, Pember Road, London NW10
London, England · NW10
View property listing
Initial Investment
£233,500First YearProfit From Rental Income
£25,558
↗ 11%After 5 Years
Change In Property Value
£72,260
↗ 10%After 5 Years
Return On Investment
42%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £38,496 | £39,073 | £40,050 | £41,052 | £42,283 | £200,954 |
| Total Expenses | £33,622 | £33,726 | £33,866 | £34,010 | £34,176 | £169,401 |
| Profit Before Tax | £4,874 | £5,348 | £6,184 | £7,041 | £8,107 | £31,553 |
| Profit After Tax | £3,948 | £4,332 | £5,009 | £5,703 | £6,567 | £25,558 |
| Change In Property Value | £7 | £7 | £14,000 | £24,990 | £33,255 | £72,260 |
| Net Return | £3,955 | £4,339 | £19,009 | £30,694 | £39,822 | £97,818 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change