Flat
NW10
2 beds
2 baths
London NW10
London, England · NW10
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£16,751
↗ 16%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
60%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,880 | £18,148 | £18,420 | £18,881 | £19,353 | £92,683 |
| Total Expenses | £14,245 | £14,322 | £14,390 | £14,478 | £14,568 | £72,002 |
| Profit Before Tax | £3,635 | £3,827 | £4,031 | £4,403 | £4,785 | £20,681 |
| Profit After Tax | £2,944 | £3,099 | £3,265 | £3,567 | £3,876 | £16,751 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £2,948 | £9,600 | £14,867 | £19,006 | £14,632 | £61,053 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 60% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change