Flat
NW1
1 bed
1 bath
Park Road, London NW1
London, England · NW1
View property listing
Initial Investment
£193,250First YearProfit From Rental Income
£8,174
↗ 4%After 5 Years
Change In Property Value
£79,744
↗ 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 | £24,576 | £24,945 | £25,319 | £25,952 | £26,601 | £127,392 |
| Total Expenses | £23,280 | £23,367 | £23,445 | £23,550 | £23,658 | £117,300 |
| Profit Before Tax | £1,296 | £1,578 | £1,874 | £2,401 | £2,943 | £10,091 |
| Profit After Tax | £1,050 | £1,278 | £1,518 | £1,945 | £2,384 | £8,174 |
| Change In Property Value | £6 | £11,700 | £20,885 | £27,792 | £19,361 | £79,744 |
| Net Return | £1,056 | £12,978 | £22,402 | £29,737 | £21,745 | £87,918 |
| 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