Flat
NW10
1 bed
1 bath
Press Road, London NW10
London, England · NW10
View property listing
Initial Investment
£26,125First YearProfit From Rental Income
£-2,425
↘ -9%After 5 Years
Change In Property Value
£11,416
↗ 14%After 5 Years
Return On Investment
34%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,608 | £4,677 | £4,747 | £4,866 | £4,988 | £23,886 |
| Total Expenses | £5,155 | £5,212 | £5,260 | £5,314 | £5,369 | £26,311 |
| Profit Before Tax | £-547 | £-535 | £-513 | £-448 | £-381 | £-2,425 |
| Profit After Tax | £-547 | £-535 | £-513 | £-448 | £-381 | £-2,425 |
| Change In Property Value | £1 | £1,675 | £2,990 | £3,979 | £2,772 | £11,416 |
| Net Return | £-547 | £1,140 | £2,477 | £3,531 | £2,391 | £8,991 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -1% | -9% |
| Total Net Return (%) | -2% | 4% | 9% | 14% | 9% | 34% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change