Flat
NW10
2 beds
2 baths
Liddell Gardens, London NW10
London, England · NW10
View property listing
Initial Investment
£238,750First YearProfit From Rental Income
£26,299
↗ 11%After 5 Years
Change In Property Value
£73,808
↗ 10%After 5 Years
Return On Investment
42%
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 | £39,324 | £39,914 | £40,912 | £41,934 | £43,193 | £205,277 |
| Total Expenses | £34,300 | £34,405 | £34,548 | £34,694 | £34,862 | £172,809 |
| Profit Before Tax | £5,024 | £5,509 | £6,364 | £7,241 | £8,330 | £32,468 |
| Profit After Tax | £4,069 | £4,462 | £5,155 | £5,865 | £6,747 | £26,299 |
| Change In Property Value | £7 | £7 | £14,300 | £25,526 | £33,968 | £73,808 |
| Net Return | £4,077 | £4,469 | £19,455 | £31,391 | £40,715 | £100,107 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 42% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change