Flat NW2 2 beds 1 bath

Teignmouth Road, Willesden Green NW2

London, England · NW2

Initial Investment

First Year

£185,550First Year

Profit From Rental Income

After 5 Years

£30,367

↗ 16%After 5 Years

Change In Property Value

After 5 Years

£58,118

↗ 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	£36,348	£36,893	£37,816	£38,761	£39,924	£189,741
Total Expenses	£30,107	£30,256	£30,438	£30,623	£30,827	£152,251
Profit Before Tax	£6,241	£6,637	£7,378	£8,138	£9,097	£37,491
Profit After Tax	£5,055	£5,376	£5,976	£6,592	£7,368	£30,367
Change In Property Value	£6	£6	£11,260	£20,100	£26,747	£58,118
Net Return	£5,061	£5,381	£17,236	£26,691	£34,115	£88,485
Return From Rental Income (%)	3%	3%	3%	4%	4%	16%
Total Net Return (%)	3%	3%	9%	14%	18%	48%

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