Flat NW10 4 beds 2 baths

Herbert Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£382,250First Year

Profit From Rental Income

After 5 Years

£72,389

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£113,551

↗ 10%After 5 Years

Return On Investment

49%

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	£67,692	£68,707	£70,425	£72,186	£74,351	£353,361
Total Expenses	£52,412	£52,559	£52,774	£52,994	£53,253	£263,992
Profit Before Tax	£15,280	£16,148	£17,651	£19,192	£21,098	£89,369
Profit After Tax	£12,377	£13,080	£14,297	£15,545	£17,090	£72,389
Change In Property Value	£11	£11	£22,000	£39,271	£52,258	£113,551
Net Return	£12,388	£13,091	£36,298	£54,816	£69,348	£185,941
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	9%	14%	18%	49%

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