Flat
NW10
3 beds
1 bath
London NW10
London, England · NW10
View property listing
Initial Investment
£215,982First YearProfit From Rental Income
£23,143
↗ 11%After 5 Years
Change In Property Value
£67,093
↗ 10%After 5 Years
Return On Investment
42%
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 | £35,748 | £36,284 | £37,191 | £38,121 | £39,265 | £186,609 |
| Total Expenses | £31,362 | £31,461 | £31,595 | £31,732 | £31,889 | £158,038 |
| Profit Before Tax | £4,386 | £4,823 | £5,596 | £6,389 | £7,376 | £28,571 |
| Profit After Tax | £3,553 | £3,907 | £4,533 | £5,175 | £5,975 | £23,143 |
| Change In Property Value | £6 | £6 | £12,999 | £23,204 | £30,877 | £67,093 |
| Net Return | £3,560 | £3,913 | £17,532 | £28,379 | £36,852 | £90,236 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change