Flat NW2 2 beds 2 baths

Wilkinson Close, London NW2

London, England · NW2

Initial Investment

First Year

£161,750First Year

Profit From Rental Income

After 5 Years

£24,893

↗ 15%After 5 Years

Change In Property Value

After 5 Years

£51,098

↗ 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	£31,956	£32,435	£33,246	£34,077	£35,100	£166,815
Total Expenses	£26,896	£27,037	£27,205	£27,378	£27,566	£136,082
Profit Before Tax	£5,060	£5,398	£6,041	£6,700	£7,533	£30,732
Profit After Tax	£4,099	£4,373	£4,893	£5,427	£6,102	£24,893
Change In Property Value	£5	£5	£9,900	£17,672	£23,516	£51,098
Net Return	£4,104	£4,378	£14,793	£23,099	£29,618	£75,991
Return From Rental Income (%)	3%	3%	3%	3%	4%	15%
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