Flat
NW2
3 beds
2 baths
Teignmouth Road, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£245,732First YearProfit From Rental Income
£18,892
↗ 8%After 5 Years
Change In Property Value
£75,868
↗ 10%After 5 Years
Return On Investment
39%
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 | £38,220 | £38,793 | £39,763 | £40,757 | £41,980 | £199,514 |
| Total Expenses | £34,981 | £35,084 | £35,224 | £35,368 | £35,533 | £176,190 |
| Profit Before Tax | £3,239 | £3,709 | £4,539 | £5,390 | £6,447 | £23,323 |
| Profit After Tax | £2,623 | £3,004 | £3,676 | £4,366 | £5,222 | £18,892 |
| Change In Property Value | £7 | £7 | £14,699 | £26,238 | £34,916 | £75,868 |
| Net Return | £2,631 | £3,012 | £18,376 | £30,604 | £40,138 | £94,760 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change