Flat NW10 1 bed 1 bath

Neasden Lane North, London NW10

London, England · NW10

Initial Investment

First Year

£73,000First Year

Profit From Rental Income

After 5 Years

£3,209

↗ 4%After 5 Years

Change In Property Value

After 5 Years

£24,775

↗ 10%After 5 Years

Return On Investment

38%

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	£13,200	£13,398	£13,733	£14,076	£14,499	£68,906
Total Expenses	£12,842	£12,908	£12,984	£13,062	£13,147	£64,944
Profit Before Tax	£358	£490	£749	£1,014	£1,351	£3,962
Profit After Tax	£290	£397	£606	£821	£1,094	£3,209
Change In Property Value	£2	£2	£4,800	£8,568	£11,402	£24,775
Net Return	£292	£399	£5,407	£9,389	£12,496	£27,984
Return From Rental Income (%)	0%	1%	1%	1%	1%	4%
Total Net Return (%)	0%	1%	7%	13%	17%	38%

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