Flat
NW10
4 beds
1 bath
Manor Park Road, London, 4 NW10
London, England · NW10
View property listing
Initial Investment
£342,250First YearProfit From Rental Income
£40,143
↗ 12%After 5 Years
Change In Property Value
£103,229
↗ 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 | £54,996 | £55,821 | £57,216 | £58,647 | £60,406 | £287,087 |
| Total Expenses | £47,175 | £47,303 | £47,486 | £47,673 | £47,891 | £237,527 |
| Profit Before Tax | £7,821 | £8,518 | £9,731 | £10,974 | £12,515 | £49,560 |
| Profit After Tax | £6,335 | £6,899 | £7,882 | £8,889 | £10,137 | £40,143 |
| Change In Property Value | £10 | £10 | £20,000 | £35,701 | £47,507 | £103,229 |
| Net Return | £6,345 | £6,909 | £27,882 | £44,590 | £57,645 | £143,372 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| 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