Flat
NW2
3 beds
1 bath
Chapter Road, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£19,592
↗ 18%After 5 Years
Change In Property Value
£35,614
↗ 10%After 5 Years
Return On Investment
51%
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 | £22,272 | £22,606 | £23,171 | £23,751 | £24,463 | £116,263 |
| Total Expenses | £18,215 | £18,301 | £18,407 | £18,516 | £18,636 | £92,075 |
| Profit Before Tax | £4,057 | £4,305 | £4,764 | £5,235 | £5,827 | £24,187 |
| Profit After Tax | £3,286 | £3,487 | £3,859 | £4,240 | £4,720 | £19,592 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £3,290 | £3,490 | £10,759 | £16,557 | £21,110 | £55,206 |
| Return From Rental Income (%) | 3% | 3% | 4% | 4% | 4% | 18% |
| Total Net Return (%) | 3% | 3% | 10% | 15% | 19% | 51% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change