Flat NW10 1 bed 0 baths

Cornmow Drive, London NW10

London, England · NW10

Initial Investment

First Year

£61,000First Year

Profit From Rental Income

After 5 Years

£10,571

↗ 17%After 5 Years

Change In Property Value

After 5 Years

£20,646

↗ 10%After 5 Years

Return On Investment

51%

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	£12,912	£13,106	£13,433	£13,769	£14,182	£67,402
Total Expenses	£10,746	£10,801	£10,866	£10,933	£11,007	£54,352
Profit Before Tax	£2,166	£2,305	£2,567	£2,836	£3,176	£13,050
Profit After Tax	£1,754	£1,867	£2,080	£2,297	£2,572	£10,571
Change In Property Value	£2	£2	£4,000	£7,140	£9,501	£20,646
Net Return	£1,756	£1,869	£6,080	£9,438	£12,074	£31,216
Return From Rental Income (%)	3%	3%	3%	4%	4%	17%
Total Net Return (%)	3%	3%	10%	15%	20%	51%

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