Flat
NW10
1 bed
1 bath
High Street, London, 4 NW10
London, England · NW10
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£2,715
↗ 4%After 5 Years
Change In Property Value
£23,743
↗ 10%After 5 Years
Return On Investment
38%
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 | £12,648 | £12,838 | £13,159 | £13,488 | £13,892 | £66,024 |
| Total Expenses | £12,390 | £12,455 | £12,530 | £12,607 | £12,690 | £62,672 |
| Profit Before Tax | £258 | £383 | £629 | £881 | £1,202 | £3,352 |
| Profit After Tax | £209 | £310 | £509 | £713 | £974 | £2,715 |
| Change In Property Value | £2 | £2 | £4,600 | £8,211 | £10,927 | £23,743 |
| Net Return | £211 | £312 | £5,109 | £8,925 | £11,901 | £26,458 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 13% | 17% | 38% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change