Flat
NW2
3 beds
1 bath
Chapter Road, Willesden Green NW2
London, England · NW2
View property listing
Initial Investment
£109,250First YearProfit From Rental Income
£4,375
↗ 4%After 5 Years
Change In Property Value
£35,614
↗ 10%After 5 Years
Return On Investment
37%
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 | £17,940 | £18,209 | £18,664 | £19,131 | £19,705 | £93,649 |
| Total Expenses | £17,482 | £17,555 | £17,643 | £17,734 | £17,834 | £88,248 |
| Profit Before Tax | £458 | £654 | £1,021 | £1,397 | £1,871 | £5,402 |
| Profit After Tax | £371 | £530 | £827 | £1,132 | £1,516 | £4,375 |
| Change In Property Value | £3 | £3 | £6,900 | £12,317 | £16,390 | £35,614 |
| Net Return | £375 | £533 | £7,727 | £13,448 | £17,906 | £39,989 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 37% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change