Flat NW10 2 beds 1 bath

Neasden Lane, London NW10

London, England · NW10

Initial Investment

First Year

£102,250First Year

Profit From Rental Income

After 5 Years

£19,611

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£33,549

↗ 10%After 5 Years

Return On Investment

52%

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	£20,988	£21,303	£21,835	£22,381	£23,053	£109,560
Total Expenses	£16,893	£16,968	£17,062	£17,159	£17,266	£85,349
Profit Before Tax	£4,095	£4,334	£4,773	£5,223	£5,786	£24,211
Profit After Tax	£3,317	£3,511	£3,866	£4,230	£4,687	£19,611
Change In Property Value	£3	£3	£6,500	£11,603	£15,440	£33,549
Net Return	£3,320	£3,514	£10,366	£15,833	£20,127	£53,160
Return From Rental Income (%)	3%	3%	4%	4%	5%	19%
Total Net Return (%)	3%	3%	10%	15%	20%	52%

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