Flat NW10 5 beds 2 baths

Purves Road, London NW10

London, England · NW10

Initial Investment

First Year

£412,250First Year

Profit From Rental Income

After 5 Years

£48,648

↗ 12%After 5 Years

Change In Property Value

After 5 Years

£121,294

↗ 10%After 5 Years

Return On Investment

41%

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	£64,620	£65,589	£67,229	£68,910	£70,977	£337,325
Total Expenses	£55,080	£55,223	£55,430	£55,642	£55,891	£277,266
Profit Before Tax	£9,540	£10,366	£11,799	£13,268	£15,086	£60,059
Profit After Tax	£7,727	£8,397	£9,557	£10,747	£12,219	£48,648
Change In Property Value	£12	£12	£23,500	£41,948	£55,821	£121,294
Net Return	£7,739	£8,408	£33,058	£52,695	£68,041	£169,941
Return From Rental Income (%)	2%	2%	2%	3%	3%	12%
Total Net Return (%)	2%	2%	8%	13%	17%	41%

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