Flat NW10 3 beds 1 bath

Furness Road, London NW10

London, England · NW10

Initial Investment

First Year

£145,982First Year

Profit From Rental Income

After 5 Years

£13,404

↗ 9%After 5 Years

Change In Property Value

After 5 Years

£46,448

↗ 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	£24,744	£25,115	£25,743	£26,387	£27,178	£129,167
Total Expenses	£22,326	£22,409	£22,515	£22,623	£22,745	£112,619
Profit Before Tax	£2,418	£2,706	£3,228	£3,763	£4,433	£16,548
Profit After Tax	£1,958	£2,192	£2,615	£3,048	£3,591	£13,404
Change In Property Value	£4	£4	£8,999	£16,064	£21,376	£46,448
Net Return	£1,963	£2,196	£11,614	£19,112	£24,967	£59,852
Return From Rental Income (%)	1%	2%	2%	2%	2%	9%
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