Flat
NW10
2 beds
1 bath
Roundwood Road, London NW10
London, England · NW10
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£8,303
↗ 8%After 5 Years
Change In Property Value
£35,614
↗ 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 | £18,972 | £19,257 | £19,738 | £20,231 | £20,838 | £99,036 |
| Total Expenses | £17,585 | £17,660 | £17,751 | £17,844 | £17,947 | £88,786 |
| Profit Before Tax | £1,387 | £1,597 | £1,987 | £2,388 | £2,891 | £10,250 |
| Profit After Tax | £1,123 | £1,294 | £1,610 | £1,934 | £2,342 | £8,303 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £1,127 | £1,297 | £8,510 | £14,251 | £18,732 | £43,916 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 8% | 13% | 17% | 40% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change