Flat NW2 3 beds 2 baths

Teignmouth Road, Willesden Green NW2

London, England · NW2

Initial Investment

First Year

£261,150First Year

Profit From Rental Income

After 5 Years

£42,823

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£80,415

↗ 10%After 5 Years

Return On Investment

47%

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	£50,292	£51,046	£52,323	£53,631	£55,240	£262,531
Total Expenses	£41,466	£41,669	£41,915	£42,167	£42,446	£209,663
Profit Before Tax	£8,826	£9,378	£10,407	£11,463	£12,794	£52,868
Profit After Tax	£7,149	£7,596	£8,430	£9,285	£10,363	£42,823
Change In Property Value	£8	£8	£15,580	£27,811	£37,008	£80,415
Net Return	£7,157	£7,604	£24,010	£37,096	£47,371	£123,238
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	47%

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