Flat NW10 1 bed 1 bath

Cygnet Close, London NW10

London, England · NW10

Initial Investment

First Year

£81,250First Year

Profit From Rental Income

After 5 Years

£4,444

↗ 5%After 5 Years

Change In Property Value

After 5 Years

£27,356

↗ 10%After 5 Years

Return On Investment

39%

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	£14,580	£14,799	£15,169	£15,548	£16,014	£76,110
Total Expenses	£13,972	£14,040	£14,120	£14,201	£14,291	£70,624
Profit Before Tax	£608	£759	£1,049	£1,346	£1,724	£5,486
Profit After Tax	£493	£615	£850	£1,091	£1,396	£4,444
Change In Property Value	£3	£3	£5,300	£9,461	£12,589	£27,356
Net Return	£495	£617	£6,150	£10,551	£13,986	£31,799
Return From Rental Income (%)	1%	1%	1%	1%	2%	5%
Total Net Return (%)	1%	1%	8%	13%	17%	39%

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