Flat NW10 2 beds 1 bath

Acton Lane, London NW10

London, England · NW10

Initial Investment

First Year

£121,482First Year

Profit From Rental Income

After 5 Years

£28,567

↗ 24%After 5 Years

Change In Property Value

After 5 Years

£39,222

↗ 10%After 5 Years

Return On Investment

56%

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	£24,528	£24,896	£25,518	£26,156	£26,941	£128,039
Total Expenses	£18,407	£18,464	£18,545	£18,629	£18,726	£92,772
Profit Before Tax	£6,121	£6,432	£6,973	£7,528	£8,215	£35,268
Profit After Tax	£4,958	£5,210	£5,648	£6,097	£6,654	£28,567
Change In Property Value	£4	£4	£7,599	£13,564	£18,050	£39,222
Net Return	£4,962	£5,213	£13,247	£19,662	£24,705	£67,789
Return From Rental Income (%)	4%	4%	5%	5%	5%	24%
Total Net Return (%)	4%	4%	11%	16%	20%	56%

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