Flat
NW10
1 bed
1 bath
Shakespeare Road, London NW10
London, England · NW10
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£10,816
↗ 12%After 5 Years
Change In Property Value
£30,452
↗ 10%After 5 Years
Return On Investment
45%
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 | £19,044 | £19,330 | £19,813 | £20,308 | £20,917 | £99,412 |
| Total Expenses | £16,979 | £17,085 | £17,205 | £17,329 | £17,462 | £86,059 |
| Profit Before Tax | £2,065 | £2,245 | £2,608 | £2,979 | £3,456 | £13,353 |
| Profit After Tax | £1,673 | £1,818 | £2,112 | £2,413 | £2,799 | £10,816 |
| Change In Property Value | £3 | £3 | £5,900 | £10,532 | £14,015 | £30,452 |
| Net Return | £1,676 | £1,821 | £8,012 | £12,945 | £16,814 | £41,269 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 45% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change