Flat NW10 2 beds 1 bath

Regent Street NW10

London, England · NW10

Initial Investment

First Year

£198,500First Year

Profit From Rental Income

After 5 Years

£20,711

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£61,937

↗ 10%After 5 Years

Return On Investment

42%

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	£33,000	£33,495	£34,332	£35,191	£36,246	£172,264
Total Expenses	£29,105	£29,201	£29,327	£29,457	£29,605	£146,695
Profit Before Tax	£3,895	£4,294	£5,005	£5,734	£6,641	£25,570
Profit After Tax	£3,155	£3,479	£4,054	£4,644	£5,379	£20,711
Change In Property Value	£6	£6	£12,000	£21,420	£28,504	£61,937
Net Return	£3,161	£3,485	£16,054	£26,065	£33,884	£82,649
Return From Rental Income (%)	2%	2%	2%	2%	3%	10%
Total Net Return (%)	2%	2%	8%	13%	17%	42%

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