Flat
NW2
2 beds
1 bath
Mapeshill Place, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£102,232First YearProfit From Rental Income
£3,624
↗ 4%After 5 Years
Change In Property Value
£33,544
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,896 | £17,149 | £17,578 | £18,018 | £18,558 | £88,199 |
| Total Expenses | £16,582 | £16,653 | £16,739 | £16,827 | £16,924 | £83,725 |
| Profit Before Tax | £314 | £496 | £839 | £1,191 | £1,634 | £4,474 |
| Profit After Tax | £254 | £402 | £680 | £964 | £1,324 | £3,624 |
| Change In Property Value | £3 | £3 | £6,499 | £11,601 | £15,438 | £33,544 |
| Net Return | £258 | £405 | £7,179 | £12,565 | £16,761 | £37,168 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change