Flat
NW10
2 beds
2 baths
Lakeside Drive, London NW10
London, England · NW10
View property listing
Initial Investment
£139,000First YearProfit From Rental Income
£12,454
↗ 9%After 5 Years
Change In Property Value
£44,388
↗ 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 | £21,425 | £21,507 | £21,610 | £21,715 | £21,834 | £108,091 |
| Profit Before Tax | £2,227 | £2,500 | £2,997 | £3,507 | £4,145 | £15,375 |
| Profit After Tax | £1,804 | £2,025 | £2,428 | £2,841 | £3,358 | £12,454 |
| Change In Property Value | £4 | £4 | £8,600 | £15,351 | £20,428 | £44,388 |
| Net Return | £1,808 | £2,029 | £11,028 | £18,192 | £23,786 | £56,842 |
| 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