Flat
NW10
3 beds
2 baths
Maybury Gardens, London NW10
London, England · NW10
View property listing
Initial Investment
£259,732First YearProfit From Rental Income
£48,495
↗ 19%After 5 Years
Change In Property Value
£79,997
↗ 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 | £47,688 | £48,403 | £49,613 | £50,854 | £52,379 | £248,938 |
| Total Expenses | £37,515 | £37,632 | £37,796 | £37,964 | £38,160 | £189,068 |
| Profit Before Tax | £10,173 | £10,771 | £11,817 | £12,889 | £14,220 | £59,870 |
| Profit After Tax | £8,240 | £8,724 | £9,572 | £10,440 | £11,518 | £48,495 |
| Change In Property Value | £8 | £8 | £15,499 | £27,666 | £36,816 | £79,997 |
| Net Return | £8,248 | £8,732 | £25,071 | £38,107 | £48,334 | £128,492 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 19% |
| 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