Flat NW10 5 beds 3 baths

Wesley Avenue, London NW10

London, England · NW10

Initial Investment

First Year

£240,500First Year

Profit From Rental Income

After 5 Years

£67,645

↗ 28%After 5 Years

Change In Property Value

After 5 Years

£74,325

↗ 10%After 5 Years

Return On Investment

59%

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	£50,400	£51,156	£52,435	£53,746	£55,358	£263,095
Total Expenses	£35,606	£35,728	£35,898	£36,073	£36,277	£179,583
Profit Before Tax	£14,794	£15,428	£16,536	£17,672	£19,081	£83,512
Profit After Tax	£11,983	£12,497	£13,395	£14,315	£15,455	£67,645
Change In Property Value	£7	£7	£14,400	£25,705	£34,205	£74,325
Net Return	£11,990	£12,504	£27,795	£40,019	£49,661	£141,969
Return From Rental Income (%)	5%	5%	6%	6%	6%	28%
Total Net Return (%)	5%	5%	12%	17%	21%	59%

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