Flat NW10 1 bed 1 bath

Hilltop Avenue, London NW10

London, England · NW10

Initial Investment

First Year

£95,250First Year

Profit From Rental Income

After 5 Years

£6,373

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£31,485

↗ 10%After 5 Years

Return On Investment

40%

Analysis

Swipe horizontally to view all years. Row labels stay visible.

	Year 1	Year 2	Year 3	Year 4	Year 5	Total
Total Rental Income	£16,776	£17,028	£17,453	£17,890	£18,426	£87,573
Total Expenses	£15,778	£15,850	£15,935	£16,023	£16,119	£79,705
Profit Before Tax	£998	£1,178	£1,518	£1,867	£2,307	£7,868
Profit After Tax	£808	£954	£1,230	£1,512	£1,869	£6,373
Change In Property Value	£3	£3	£6,100	£10,889	£14,490	£31,485
Net Return	£811	£957	£7,330	£12,401	£16,359	£37,858
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

Expense Distribution

Yearly Profit Before & After Tax

Net Return Over 5 Years

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