Flat
NW10
2 beds
2 baths
Lakeside Drive, London NW10
London, England · NW10
View property listing
Initial Investment
£177,500First YearProfit From Rental Income
£17,794
↗ 10%After 5 Years
Change In Property Value
£55,743
↗ 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 | £29,700 | £30,145 | £30,899 | £31,672 | £32,622 | £155,038 |
| Total Expenses | £26,395 | £26,485 | £26,603 | £26,724 | £26,862 | £133,070 |
| Profit Before Tax | £3,306 | £3,660 | £4,296 | £4,947 | £5,760 | £21,968 |
| Profit After Tax | £2,677 | £2,965 | £3,480 | £4,007 | £4,665 | £17,794 |
| Change In Property Value | £5 | £5 | £10,800 | £19,278 | £25,654 | £55,743 |
| Net Return | £2,683 | £2,970 | £14,280 | £23,286 | £30,319 | £73,538 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 2% | 8% | 13% | 17% | 41% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change