Flat
NW10
2 beds
2 baths
Abbotsford Court, Lakeside Drive, Park Royal NW10
London, England · NW10
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£17,301
↗ 10%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
41%
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 | £29,148 | £29,585 | £30,325 | £31,083 | £32,015 | £152,157 |
| Total Expenses | £25,943 | £26,032 | £26,149 | £26,269 | £26,405 | £130,798 |
| Profit Before Tax | £3,205 | £3,553 | £4,176 | £4,814 | £5,611 | £21,359 |
| Profit After Tax | £2,596 | £2,878 | £3,382 | £3,899 | £4,545 | £17,301 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £2,602 | £2,883 | £13,982 | £22,821 | £29,724 | £72,012 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change