Flat NW4 4 beds 3 baths

Watford Way, London NW4

London, England · NW4

Initial Investment

First Year

£233,500First Year

Profit From Rental Income

After 5 Years

£49,122

↗ 21%After 5 Years

Change In Property Value

After 5 Years

£72,260

↗ 10%After 5 Years

Return On Investment

52%

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	£44,688	£45,358	£46,492	£47,655	£49,084	£233,277
Total Expenses	£34,241	£34,354	£34,511	£34,671	£34,856	£172,634
Profit Before Tax	£10,447	£11,004	£11,982	£12,984	£14,228	£60,644
Profit After Tax	£8,462	£8,913	£9,705	£10,517	£11,525	£49,122
Change In Property Value	£7	£7	£14,000	£24,990	£33,255	£72,260
Net Return	£8,469	£8,920	£23,705	£35,507	£44,780	£121,382
Return From Rental Income (%)	4%	4%	4%	5%	5%	21%
Total Net Return (%)	4%	4%	10%	15%	19%	52%

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