Flat NW10 2 beds 1 bath

Neasden Lane, London NW10

London, England · NW10

Initial Investment

First Year

£111,000First Year

Profit From Rental Income

After 5 Years

£14,946

↗ 13%After 5 Years

Change In Property Value

After 5 Years

£36,130

↗ 10%After 5 Years

Return On Investment

46%

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	£22,596	£22,935	£23,508	£24,096	£24,819	£117,954
Total Expenses	£19,646	£19,760	£19,893	£20,028	£20,175	£99,502
Profit Before Tax	£2,950	£3,175	£3,616	£4,068	£4,644	£18,452
Profit After Tax	£2,390	£2,572	£2,929	£3,295	£3,761	£14,946
Change In Property Value	£4	£4	£7,000	£12,495	£16,628	£36,130
Net Return	£2,393	£2,575	£9,929	£15,790	£20,389	£51,076
Return From Rental Income (%)	2%	2%	3%	3%	3%	13%
Total Net Return (%)	2%	2%	9%	14%	18%	46%

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