Flat
NW10
5 beds
3 baths
Burnley Road, London NW10
London, England · NW10
View property listing
Initial Investment
£291,250First YearProfit From Rental Income
£33,614
↗ 12%After 5 Years
Change In Property Value
£89,293
↗ 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 | £47,580 | £48,294 | £49,501 | £50,739 | £52,261 | £248,374 |
| Total Expenses | £41,077 | £41,194 | £41,358 | £41,526 | £41,720 | £206,875 |
| Profit Before Tax | £6,503 | £7,099 | £8,143 | £9,213 | £10,540 | £41,499 |
| Profit After Tax | £5,268 | £5,751 | £6,596 | £7,463 | £8,538 | £33,614 |
| Change In Property Value | £9 | £9 | £17,300 | £30,881 | £41,094 | £89,293 |
| Net Return | £5,276 | £5,759 | £23,896 | £38,344 | £49,632 | £122,907 |
| 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