Flat
NW10
2 beds
2 baths
7 Union Way, London NW10
London, England · NW10
View property listing
Initial Investment
£174,000First YearProfit From Rental Income
£22,588
↗ 13%After 5 Years
Change In Property Value
£54,711
↗ 10%After 5 Years
Return On Investment
44%
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 | £34,224 | £34,737 | £35,606 | £36,496 | £37,591 | £178,654 |
| Total Expenses | £29,767 | £29,941 | £30,142 | £30,347 | £30,570 | £150,768 |
| Profit Before Tax | £4,457 | £4,797 | £5,464 | £6,148 | £7,020 | £27,886 |
| Profit After Tax | £3,610 | £3,885 | £4,426 | £4,980 | £5,687 | £22,588 |
| Change In Property Value | £5 | £5 | £10,600 | £18,921 | £25,179 | £54,711 |
| Net Return | £3,615 | £3,891 | £15,026 | £23,902 | £30,866 | £77,299 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 2% | 9% | 14% | 18% | 44% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change