Flat
NW10
4 beds
2 baths
Park Parade, London NW10
London, England · NW10
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£49,882
↗ 12%After 5 Years
Change In Property Value
£123,874
↗ 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 | £66,000 | £66,990 | £68,665 | £70,381 | £72,493 | £344,529 |
| Total Expenses | £56,210 | £56,355 | £56,565 | £56,781 | £57,035 | £282,946 |
| Profit Before Tax | £9,790 | £10,635 | £12,099 | £13,600 | £15,458 | £61,583 |
| Profit After Tax | £7,930 | £8,614 | £9,800 | £11,016 | £12,521 | £49,882 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £7,942 | £8,626 | £33,801 | £53,857 | £69,530 | £173,756 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 16% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change