Flat NW10 0 beds 1 bath

Twyford Park, London NW10

London, England · NW10

Initial Investment

First Year

£110,982First Year

Profit From Rental Income

After 5 Years

£8,558

↗ 8%After 5 Years

Change In Property Value

After 5 Years

£36,125

↗ 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	£19,248	£19,537	£20,025	£20,526	£21,142	£100,477
Total Expenses	£17,809	£17,884	£17,976	£18,070	£18,174	£89,912
Profit Before Tax	£1,439	£1,653	£2,049	£2,456	£2,968	£10,565
Profit After Tax	£1,166	£1,339	£1,660	£1,989	£2,404	£8,558
Change In Property Value	£3	£3	£6,999	£12,493	£16,625	£36,125
Net Return	£1,169	£1,342	£8,659	£14,483	£19,029	£44,682
Return From Rental Income (%)	1%	1%	1%	2%	2%	8%
Total Net Return (%)	1%	1%	8%	13%	17%	40%

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