Flat NW2 2 beds 1 bath

Park Avenue, Willesden Green NW2

London, England · NW2

Initial Investment

First Year

£166,982First Year

Profit From Rental Income

After 5 Years

£10,522

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£52,641

↗ 10%After 5 Years

Return On Investment

38%

To view year by year, rotate your phone horizontally.

Analysis

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£26,520	£26,918	£27,591	£28,281	£29,129	£138,438
Total Expenses	£24,884	£24,970	£25,080	£25,193	£25,321	£125,448
Profit Before Tax	£1,636	£1,948	£2,510	£3,087	£3,808	£12,990
Profit After Tax	£1,325	£1,578	£2,033	£2,501	£3,085	£10,522
Change In Property Value	£5	£5	£10,199	£18,206	£24,226	£52,641
Net Return	£1,330	£1,583	£12,233	£20,706	£27,311	£63,163
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
Total Net Return (%)	1%	1%	7%	12%	16%	38%

Expense Distribution

Yearly Profit Before & After Tax

Total Rental Income Vs. Total Expense

This is for information only, not legal or financial advice; estimates are subject to change