Flat
NW2
2 beds
1 bath
Park Avenue, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£166,982First YearProfit From Rental Income
£27,324
↗ 16%After 5 Years
Change In Property Value
£52,641
↗ 10%After 5 Years
Return On Investment
48%
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 | £32,928 | £33,422 | £34,257 | £35,114 | £36,167 | £171,889 |
| Total Expenses | £27,318 | £27,455 | £27,620 | £27,789 | £27,975 | £138,156 |
| Profit Before Tax | £5,610 | £5,967 | £6,638 | £7,325 | £8,193 | £33,733 |
| Profit After Tax | £4,544 | £4,833 | £5,377 | £5,934 | £6,636 | £27,324 |
| Change In Property Value | £5 | £5 | £10,199 | £18,206 | £24,226 | £52,641 |
| Net Return | £4,549 | £4,839 | £15,576 | £24,139 | £30,862 | £79,965 |
| Return From Rental Income (%) | 3% | 3% | 3% | 4% | 4% | 16% |
| Total Net Return (%) | 3% | 3% | 9% | 14% | 18% | 48% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change