Flat
NW6
1 bed
1 bath
56 Brondesbury Road, London NW6
London, England · NW6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£25,570
↗ 21%After 5 Years
Change In Property Value
£38,711
↗ 10%After 5 Years
Return On Investment
54%
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 | £24,216 | £24,579 | £25,194 | £25,824 | £26,598 | £126,411 |
| Total Expenses | £18,796 | £18,866 | £18,960 | £19,056 | £19,165 | £94,843 |
| Profit Before Tax | £5,420 | £5,713 | £6,234 | £6,768 | £7,433 | £31,567 |
| Profit After Tax | £4,390 | £4,627 | £5,049 | £5,482 | £6,021 | £25,570 |
| Change In Property Value | £4 | £4 | £7,500 | £13,388 | £17,815 | £38,711 |
| Net Return | £4,394 | £4,631 | £12,549 | £18,870 | £23,836 | £64,280 |
| Return From Rental Income (%) | 4% | 4% | 4% | 5% | 5% | 21% |
| Total Net Return (%) | 4% | 4% | 10% | 16% | 20% | 54% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change