Flat NW10 2 beds 2 baths

Agate Close, London NW10

London, England · NW10

Initial Investment

First Year

£79,500First Year

Profit From Rental Income

After 5 Years

£4,197

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£26,839

↗ 10%After 5 Years

Return On Investment

39%

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	£14,304	£14,519	£14,882	£15,254	£15,711	£74,669
Total Expenses	£13,746	£13,813	£13,893	£13,974	£14,062	£69,488
Profit Before Tax	£558	£705	£989	£1,280	£1,649	£5,181
Profit After Tax	£452	£571	£801	£1,037	£1,336	£4,197
Change In Property Value	£3	£3	£5,200	£9,282	£12,352	£26,839
Net Return	£455	£574	£6,001	£10,319	£13,688	£31,036
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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