Flat NW10 3 beds 1 bath

Moyne Place, London NW10

London, England · NW10

Initial Investment

First Year

£238,750First Year

Profit From Rental Income

After 5 Years

£50,365

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£73,808

↗ 10%After 5 Years

Return On Investment

52%

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	£45,648	£46,333	£47,491	£48,678	£50,139	£238,289
Total Expenses	£34,932	£35,047	£35,206	£35,368	£35,557	£176,110
Profit Before Tax	£10,716	£11,286	£12,285	£13,310	£14,582	£62,178
Profit After Tax	£8,680	£9,142	£9,951	£10,781	£11,811	£50,365
Change In Property Value	£7	£7	£14,300	£25,526	£33,968	£73,808
Net Return	£8,687	£9,149	£24,251	£36,307	£45,779	£124,173
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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