Flat NW10 2 beds 1 bath

Lakeside Drive, London NW10

London, England · NW10

Initial Investment

First Year

£156,482First Year

Profit From Rental Income

After 5 Years

£14,885

↗ 10%After 5 Years

Change In Property Value

After 5 Years

£49,545

↗ 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	£26,400	£26,796	£27,466	£28,153	£28,997	£137,812
Total Expenses	£23,682	£23,768	£23,878	£23,990	£24,117	£119,435
Profit Before Tax	£2,718	£3,028	£3,588	£4,162	£4,880	£18,377
Profit After Tax	£2,202	£2,453	£2,907	£3,372	£3,953	£14,885
Change In Property Value	£5	£5	£9,599	£17,135	£22,801	£49,545
Net Return	£2,206	£2,458	£12,506	£20,506	£26,754	£64,430
Return From Rental Income (%)	1%	2%	2%	2%	3%	10%
Total Net Return (%)	1%	2%	8%	13%	17%	41%

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