Flat NW6 3 beds 2 baths

Beechworth, Willesden Lane NW6

London, England · NW6

Initial Investment

First Year

£268,500First Year

Profit From Rental Income

After 5 Years

£9,124

↗ 3%After 5 Years

Change In Property Value

After 5 Years

£82,583

↗ 10%After 5 Years

Return On Investment

34%

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	£38,400	£38,976	£39,950	£40,949	£42,178	£200,453
Total Expenses	£37,580	£37,684	£37,824	£37,968	£38,133	£189,189
Profit Before Tax	£820	£1,292	£2,126	£2,981	£4,044	£11,265
Profit After Tax	£664	£1,047	£1,722	£2,415	£3,276	£9,124
Change In Property Value	£8	£8	£16,000	£28,561	£38,006	£82,583
Net Return	£672	£1,055	£17,723	£30,976	£41,282	£91,707
Return From Rental Income (%)	0%	0%	1%	1%	1%	3%
Total Net Return (%)	0%	0%	7%	12%	15%	34%

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