Flat
NW10
5 beds
3 baths
Waverley Gardens, London NW10
London, England · NW10
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£30,450
↗ 11%After 5 Years
Change In Property Value
£82,583
↗ 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 | £44,004 | £44,664 | £45,781 | £46,925 | £48,333 | £229,707 |
| Total Expenses | £38,140 | £38,252 | £38,407 | £38,565 | £38,749 | £192,114 |
| Profit Before Tax | £5,864 | £6,412 | £7,374 | £8,360 | £9,584 | £37,593 |
| Profit After Tax | £4,750 | £5,193 | £5,973 | £6,771 | £7,763 | £30,450 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £4,758 | £5,201 | £21,973 | £35,332 | £45,769 | £113,033 |
| 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