Flat NW10 2 beds 1 bath

Waverley Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£97,000First Year

Profit From Rental Income

After 5 Years

£6,620

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£32,001

↗ 10%After 5 Years

Return On Investment

40%

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	£17,052	£17,308	£17,740	£18,184	£18,730	£89,014
Total Expenses	£16,004	£16,076	£16,162	£16,250	£16,348	£80,841
Profit Before Tax	£1,048	£1,232	£1,578	£1,934	£2,382	£8,173
Profit After Tax	£849	£998	£1,278	£1,566	£1,929	£6,620
Change In Property Value	£3	£3	£6,200	£11,067	£14,727	£32,001
Net Return	£852	£1,001	£7,478	£12,633	£16,657	£38,621
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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