Flat
NW10
1 bed
0 baths
Cornmow Drive, London NW10
London, England · NW10
View property listing
Initial Investment
£61,000First YearProfit From Rental Income
£1,274
↗ 2%After 5 Years
Change In Property Value
£20,646
↗ 10%After 5 Years
Return On Investment
36%
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 | £11,004 | £11,169 | £11,448 | £11,734 | £12,087 | £57,442 |
| Total Expenses | £11,035 | £11,098 | £11,169 | £11,241 | £11,319 | £55,863 |
| Profit Before Tax | £-31 | £71 | £279 | £493 | £767 | £1,580 |
| Profit After Tax | £-31 | £58 | £226 | £400 | £622 | £1,274 |
| Change In Property Value | £2 | £2 | £4,000 | £7,140 | £9,501 | £20,646 |
| Net Return | £-29 | £60 | £4,226 | £7,540 | £10,123 | £21,919 |
| Return From Rental Income (%) | 0% | 0% | 0% | 1% | 1% | 2% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 17% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change