Flat
NW2
3 beds
2 baths
Teignmouth Road, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£245,732First YearProfit From Rental Income
£40,284
↗ 16%After 5 Years
Change In Property Value
£75,868
↗ 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 | £47,448 | £48,160 | £49,364 | £50,598 | £52,116 | £247,685 |
| Total Expenses | £39,149 | £39,341 | £39,574 | £39,812 | £40,076 | £197,952 |
| Profit Before Tax | £8,299 | £8,819 | £9,790 | £10,786 | £12,040 | £49,733 |
| Profit After Tax | £6,722 | £7,143 | £7,930 | £8,736 | £9,752 | £40,284 |
| Change In Property Value | £7 | £7 | £14,699 | £26,238 | £34,916 | £75,868 |
| Net Return | £6,730 | £7,151 | £22,629 | £34,975 | £44,668 | £116,152 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 47% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change