Flat
NW10
1 bed
1 bath
Printworks Apartments, Press Road, Neasden NW10
London, England · NW10
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£19,442
↗ 19%After 5 Years
Change In Property Value
£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 | £16,933 | £17,009 | £17,104 | £17,201 | £17,310 | £85,558 |
| Profit Before Tax | £4,055 | £4,294 | £4,731 | £5,180 | £5,743 | £24,002 |
| Profit After Tax | £3,284 | £3,478 | £3,832 | £4,196 | £4,652 | £19,442 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £3,288 | £3,481 | £10,332 | £15,798 | £20,092 | £52,991 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 5% | 19% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 20% | 52% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change