Flat
NW10
1 bed
1 bath
Barrett Court, Jubilee Close, London NW10
London, England · NW10
View property listing
Initial Investment
£90,000First YearProfit From Rental Income
£14,743
↗ 16%After 5 Years
Change In Property Value
£29,936
↗ 10%After 5 Years
Return On Investment
50%
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 | £18,720 | £19,001 | £19,476 | £19,963 | £20,562 | £97,721 |
| Total Expenses | £15,718 | £15,800 | £15,897 | £15,997 | £16,107 | £79,519 |
| Profit Before Tax | £3,002 | £3,201 | £3,578 | £3,965 | £4,454 | £18,201 |
| Profit After Tax | £2,432 | £2,593 | £2,899 | £3,212 | £3,608 | £14,743 |
| Change In Property Value | £3 | £3 | £5,800 | £10,353 | £13,777 | £29,936 |
| Net Return | £2,435 | £2,596 | £8,699 | £13,565 | £17,385 | £44,679 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 50% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change