Flat
NW2
2 beds
1 bath
Hawarden Hill, Neasden NW2
London, England · NW2
View property listing
Initial Investment
£107,499First YearProfit From Rental Income
£4,174
↗ 4%After 5 Years
Change In Property Value
£35,098
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,676 | £17,941 | £18,390 | £18,849 | £19,415 | £92,271 |
| Total Expenses | £17,257 | £17,330 | £17,417 | £17,507 | £17,606 | £87,118 |
| Profit Before Tax | £419 | £612 | £972 | £1,342 | £1,808 | £5,153 |
| Profit After Tax | £339 | £495 | £788 | £1,087 | £1,465 | £4,174 |
| Change In Property Value | £3 | £3 | £6,800 | £12,138 | £16,152 | £35,098 |
| Net Return | £343 | £499 | £7,588 | £13,225 | £17,617 | £39,272 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change