Flat
NW10
2 beds
1 bath
Neasden Lane, London NW10
London, England · NW10
View property listing
Initial Investment
£100,150First YearProfit From Rental Income
£16,277
↗ 16%After 5 Years
Change In Property Value
£32,930
↗ 10%After 5 Years
Return On Investment
49%
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 | £20,592 | £20,901 | £21,423 | £21,959 | £22,618 | £107,493 |
| Total Expenses | £17,276 | £17,365 | £17,473 | £17,582 | £17,703 | £87,398 |
| Profit Before Tax | £3,316 | £3,536 | £3,951 | £4,377 | £4,915 | £20,095 |
| Profit After Tax | £2,686 | £2,864 | £3,200 | £3,545 | £3,981 | £16,277 |
| Change In Property Value | £3 | £3 | £6,380 | £11,389 | £15,155 | £32,930 |
| Net Return | £2,690 | £2,867 | £9,580 | £14,934 | £19,136 | £49,207 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change