Flat NW10 2 beds 2 baths

London NW10

London, England · NW10

Initial Investment

First Year

£146,000First Year

Profit From Rental Income

After 5 Years

£13,442

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£46,453

↗ 10%After 5 Years

Return On Investment

41%

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	£24,756	£25,127	£25,756	£26,399	£27,191	£129,230
Total Expenses	£22,329	£22,412	£22,518	£22,627	£22,748	£112,635
Profit Before Tax	£2,427	£2,715	£3,237	£3,773	£4,443	£16,595
Profit After Tax	£1,966	£2,199	£2,622	£3,056	£3,599	£13,442
Change In Property Value	£5	£5	£9,000	£16,065	£21,378	£46,453
Net Return	£1,970	£2,204	£11,622	£19,121	£24,977	£59,895
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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