Flat
NW10
5 beds
3 baths
Waverley Gardens, London NW10
London, England · NW10
View property listing
Initial Investment
£266,732First YearProfit From Rental Income
£30,211
↗ 11%After 5 Years
Change In Property Value
£82,062
↗ 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 | £43,728 | £44,384 | £45,494 | £46,631 | £48,030 | £228,266 |
| Total Expenses | £37,912 | £38,024 | £38,178 | £38,336 | £38,518 | £190,968 |
| Profit Before Tax | £5,816 | £6,360 | £7,316 | £8,295 | £9,512 | £37,298 |
| Profit After Tax | £4,711 | £5,152 | £5,926 | £6,719 | £7,704 | £30,211 |
| Change In Property Value | £8 | £8 | £15,899 | £28,380 | £37,766 | £82,062 |
| Net Return | £4,719 | £5,159 | £21,825 | £35,099 | £45,471 | £112,273 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 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