Flat
NW10
4 beds
2 baths
London NW10
London, England · NW10
View property listing
Initial Investment
£198,465First YearProfit From Rental Income
£35,615
↗ 18%After 5 Years
Change In Property Value
£61,927
↗ 10%After 5 Years
Return On Investment
49%
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 | £36,912 | £37,466 | £38,402 | £39,362 | £40,543 | £192,686 |
| Total Expenses | £29,492 | £29,594 | £29,730 | £29,870 | £30,031 | £148,717 |
| Profit Before Tax | £7,420 | £7,872 | £8,672 | £9,492 | £10,512 | £43,969 |
| Profit After Tax | £6,010 | £6,376 | £7,024 | £7,689 | £8,515 | £35,615 |
| Change In Property Value | £6 | £6 | £11,998 | £21,417 | £28,500 | £61,927 |
| Net Return | £6,016 | £6,382 | £19,023 | £29,106 | £37,015 | £97,541 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 49% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change