Flat
NW10
1 bed
1 bath
Donnington Road, Donnington Court Donnington Road NW10
London, England · NW10
View property listing
Initial Investment
£35,425First YearProfit From Rental Income
£1,278
↗ 4%After 5 Years
Change In Property Value
£11,845
↗ 10%After 5 Years
Return On Investment
37%
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 | £7,404 | £7,515 | £7,703 | £7,896 | £8,132 | £38,650 |
| Total Expenses | £7,293 | £7,350 | £7,412 | £7,475 | £7,541 | £37,072 |
| Profit Before Tax | £111 | £165 | £291 | £420 | £591 | £1,578 |
| Profit After Tax | £90 | £134 | £236 | £341 | £479 | £1,278 |
| Change In Property Value | £1 | £1 | £2,295 | £4,097 | £5,451 | £11,845 |
| Net Return | £91 | £135 | £2,531 | £4,437 | £5,930 | £13,124 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change