Flat
NW10
2 beds
2 baths
Falcondale Court, Park Royal, Brent NW10
London, England · NW10
View property listing
Initial Investment
£138,982First YearProfit From Rental Income
£12,462
↗ 9%After 5 Years
Change In Property Value
£44,383
↗ 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 | £23,652 | £24,007 | £24,607 | £25,222 | £25,979 | £123,467 |
| Total Expenses | £21,423 | £21,505 | £21,608 | £21,713 | £21,832 | £108,081 |
| Profit Before Tax | £2,229 | £2,502 | £2,999 | £3,509 | £4,147 | £15,385 |
| Profit After Tax | £1,805 | £2,026 | £2,429 | £2,842 | £3,359 | £12,462 |
| Change In Property Value | £4 | £4 | £8,599 | £15,350 | £20,426 | £44,383 |
| Net Return | £1,809 | £2,031 | £11,028 | £18,192 | £23,785 | £56,845 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 1% | 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