Flat NW6 2 beds 1 bath

Salusbury Road, Queens Park, London NW6

London, England · NW6

Initial Investment

First Year

£196,750First Year

Profit From Rental Income

After 5 Years

£36,933

↗ 19%After 5 Years

Change In Property Value

After 5 Years

£61,421

↗ 10%After 5 Years

Return On Investment

50%

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	£38,412	£38,988	£39,963	£40,962	£42,191	£200,516
Total Expenses	£30,672	£30,804	£30,970	£31,141	£31,333	£154,919
Profit Before Tax	£7,740	£8,185	£8,993	£9,821	£10,858	£45,597
Profit After Tax	£6,270	£6,630	£7,284	£7,955	£8,795	£36,933
Change In Property Value	£6	£6	£11,900	£21,242	£28,267	£61,421
Net Return	£6,275	£6,635	£19,184	£29,197	£37,062	£98,354
Return From Rental Income (%)	3%	3%	4%	4%	4%	19%
Total Net Return (%)	3%	3%	10%	15%	19%	50%

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