Flat NW10 2 beds 2 baths

Bodiam Court, Lakeside Drive, Park Royal, London NW10

London, England · NW10

Initial Investment

First Year

£160,000First Year

Profit From Rental Income

After 5 Years

£15,371

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£50,582

↗ 10%After 5 Years

Return On Investment

41%

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	£26,952	£27,356	£28,040	£28,741	£29,603	£140,693
Total Expenses	£24,136	£24,222	£24,334	£24,448	£24,577	£121,716
Profit Before Tax	£2,816	£3,134	£3,706	£4,293	£5,027	£18,977
Profit After Tax	£2,281	£2,538	£3,002	£3,478	£4,072	£15,371
Change In Property Value	£5	£5	£9,800	£17,493	£23,279	£50,582
Net Return	£2,286	£2,543	£12,802	£20,971	£27,350	£65,953
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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