Flat
NW1
1 bed
1 bath
Park Road, London NW1
London, England · NW1
View property listing
Initial Investment
£184,500First YearProfit From Rental Income
£7,441
↗ 4%After 5 Years
Change In Property Value
£76,336
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £23,520 | £23,873 | £24,231 | £24,837 | £25,458 | £121,918 |
| Total Expenses | £22,370 | £22,455 | £22,532 | £22,634 | £22,739 | £112,731 |
| Profit Before Tax | £1,150 | £1,418 | £1,699 | £2,202 | £2,718 | £9,187 |
| Profit After Tax | £932 | £1,148 | £1,376 | £1,784 | £2,202 | £7,441 |
| Change In Property Value | £6 | £11,200 | £19,992 | £26,604 | £18,534 | £76,336 |
| Net Return | £937 | £12,348 | £21,368 | £28,388 | £20,736 | £83,777 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 1% | 7% | 12% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change