Flat
NW10
3 beds
2 baths
Lakeside Drive NW10
London, England · NW10
View property listing
Initial Investment
£194,997First YearProfit From Rental Income
£20,219
↗ 10%After 5 Years
Change In Property Value
£60,904
↗ 10%After 5 Years
Return On Investment
42%
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 | £32,448 | £32,935 | £33,758 | £34,602 | £35,640 | £169,383 |
| Total Expenses | £28,653 | £28,748 | £28,873 | £29,001 | £29,148 | £144,422 |
| Profit Before Tax | £3,795 | £4,187 | £4,885 | £5,601 | £6,493 | £24,961 |
| Profit After Tax | £3,074 | £3,392 | £3,957 | £4,537 | £5,259 | £20,219 |
| Change In Property Value | £6 | £6 | £11,800 | £21,063 | £28,029 | £60,904 |
| Net Return | £3,080 | £3,398 | £15,757 | £25,600 | £33,288 | £81,123 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change