Flat
NW10
2 beds
2 baths
Abbotsford Court, Lakeside Drive, Park Royal, London NW10
London, England · NW10
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£14,877
↗ 10%After 5 Years
Change In Property Value
£49,550
↗ 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 | £26,400 | £26,796 | £27,466 | £28,153 | £28,997 | £137,812 |
| Total Expenses | £23,684 | £23,770 | £23,880 | £23,992 | £24,119 | £119,444 |
| Profit Before Tax | £2,716 | £3,026 | £3,586 | £4,160 | £4,878 | £18,367 |
| Profit After Tax | £2,200 | £2,451 | £2,905 | £3,370 | £3,951 | £14,877 |
| Change In Property Value | £5 | £5 | £9,600 | £17,136 | £22,804 | £49,550 |
| Net Return | £2,205 | £2,456 | £12,505 | £20,506 | £26,755 | £64,427 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change