Flat NW10 5 beds 3 baths

Waverley Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£266,732First Year

Profit From Rental Income

After 5 Years

£43,752

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£82,062

↗ 10%After 5 Years

Return On Investment

47%

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	£51,324	£52,094	£53,396	£54,731	£56,373	£267,918
Total Expenses	£42,305	£42,512	£42,763	£43,020	£43,304	£213,904
Profit Before Tax	£9,019	£9,582	£10,633	£11,711	£13,069	£54,015
Profit After Tax	£7,305	£7,762	£8,613	£9,486	£10,586	£43,752
Change In Property Value	£8	£8	£15,899	£28,380	£37,766	£82,062
Net Return	£7,313	£7,770	£24,512	£37,866	£48,352	£125,813
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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