Flat NW10 6 beds 1 bath

Haycroft Gardens, London NW10

London, England · NW10

Initial Investment

First Year

£538,250First Year

Profit From Rental Income

After 5 Years

£114,115

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£153,811

↗ 10%After 5 Years

Return On Investment

50%

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	£95,124	£96,551	£98,965	£101,439	£104,482	£496,560
Total Expenses	£70,628	£70,817	£71,101	£71,392	£71,739	£355,678
Profit Before Tax	£24,496	£25,734	£27,863	£30,046	£32,742	£140,882
Profit After Tax	£19,842	£20,845	£22,569	£24,337	£26,521	£114,115
Change In Property Value	£15	£15	£29,801	£53,194	£70,786	£153,811
Net Return	£19,857	£20,859	£52,370	£77,532	£97,308	£267,925
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	14%	18%	50%

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