Flat NW10 2 beds 1 bath

Swallow Drive, London NW10

London, England · NW10

Initial Investment

First Year

£89,982First Year

Profit From Rental Income

After 5 Years

£5,640

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£29,931

↗ 10%After 5 Years

Return On Investment

40%

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	£15,948	£16,187	£16,592	£17,007	£17,517	£83,251
Total Expenses	£15,099	£15,168	£15,252	£15,337	£15,431	£76,287
Profit Before Tax	£849	£1,019	£1,340	£1,669	£2,086	£6,964
Profit After Tax	£688	£825	£1,085	£1,352	£1,690	£5,640
Change In Property Value	£3	£3	£5,799	£10,351	£13,775	£29,931
Net Return	£691	£828	£6,885	£11,704	£15,464	£35,572
Return From Rental Income (%)	1%	1%	1%	2%	2%	6%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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