Flat
NW10
2 beds
1 bath
Scrubs Lane, London NW10
London, England · NW10
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£14,630
↗ 9%After 5 Years
Change In Property Value
£49,034
↗ 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 | £26,124 | £26,516 | £27,179 | £27,858 | £28,694 | £136,371 |
| Total Expenses | £23,458 | £23,543 | £23,652 | £23,764 | £23,891 | £118,308 |
| Profit Before Tax | £2,666 | £2,973 | £3,526 | £4,094 | £4,803 | £18,062 |
| Profit After Tax | £2,159 | £2,408 | £2,856 | £3,316 | £3,891 | £14,630 |
| Change In Property Value | £5 | £5 | £9,500 | £16,958 | £22,566 | £49,034 |
| Net Return | £2,164 | £2,413 | £12,356 | £20,274 | £26,457 | £63,664 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 3% | 9% |
| Total Net Return (%) | 1% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change