Flat
NW10
2 beds
1 bath
Burnley Road, London NW10
London, England · NW10
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£22,149
↗ 22%After 5 Years
Change In Property Value
£33,549
↗ 10%After 5 Years
Return On Investment
54%
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 | £16,293 | £16,355 | £16,436 | £16,519 | £16,614 | £82,216 |
| Profit Before Tax | £4,695 | £4,948 | £5,400 | £5,862 | £6,439 | £27,344 |
| Profit After Tax | £3,803 | £4,008 | £4,374 | £4,749 | £5,216 | £22,149 |
| Change In Property Value | £3 | £3 | £6,500 | £11,603 | £15,440 | £33,549 |
| Net Return | £3,806 | £4,011 | £10,874 | £16,351 | £20,656 | £55,698 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 22% |
| Total Net Return (%) | 4% | 4% | 11% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change