Flat NW10 1 bed 1 bath

Neasden Lane, London, London NW10

London, England · NW10

Initial Investment

First Year

£86,500First Year

Profit From Rental Income

After 5 Years

£5,139

↗ 6%After 5 Years

Change In Property Value

After 5 Years

£28,904

↗ 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	£15,396	£15,627	£16,018	£16,418	£16,911	£80,369
Total Expenses	£14,649	£14,718	£14,800	£14,884	£14,976	£74,025
Profit Before Tax	£747	£909	£1,218	£1,534	£1,935	£6,344
Profit After Tax	£605	£736	£986	£1,243	£1,567	£5,139
Change In Property Value	£3	£3	£5,600	£9,996	£13,302	£28,904
Net Return	£608	£739	£6,587	£11,239	£14,869	£34,043
Return From Rental Income (%)	1%	1%	1%	1%	2%	6%
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