Flat NW10 2 beds 1 bath

Neasden Lane, London NW10

London, England · NW10

Initial Investment

First Year

£107,500First Year

Profit From Rental Income

After 5 Years

£8,056

↗ 7%After 5 Years

Change In Property Value

After 5 Years

£35,098

↗ 10%After 5 Years

Return On Investment

40%

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	£18,696	£18,976	£19,451	£19,937	£20,535	£97,596
Total Expenses	£17,359	£17,433	£17,524	£17,616	£17,719	£87,650
Profit Before Tax	£1,337	£1,543	£1,927	£2,321	£2,817	£9,945
Profit After Tax	£1,083	£1,250	£1,561	£1,880	£2,282	£8,056
Change In Property Value	£3	£3	£6,800	£12,138	£16,153	£35,098
Net Return	£1,086	£1,253	£8,361	£14,018	£18,434	£43,153
Return From Rental Income (%)	1%	1%	1%	2%	2%	7%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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