Flat
NW10
2 beds
2 baths
Agate Close, London NW10
London, England · NW10
View property listing
Initial Investment
£79,500First YearProfit From Rental Income
£11,708
↗ 15%After 5 Years
Change In Property Value
£35,442
↗ 14%After 5 Years
Return On Investment
59%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,304 | £14,519 | £14,736 | £15,105 | £15,482 | £74,146 |
| Total Expenses | £11,796 | £11,867 | £11,930 | £12,009 | £12,089 | £59,691 |
| Profit Before Tax | £2,508 | £2,651 | £2,806 | £3,096 | £3,393 | £14,455 |
| Profit After Tax | £2,032 | £2,147 | £2,273 | £2,508 | £2,748 | £11,708 |
| Change In Property Value | £3 | £5,200 | £9,282 | £12,352 | £8,605 | £35,442 |
| Net Return | £2,034 | £7,348 | £11,555 | £14,860 | £11,354 | £47,150 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 15% |
| Total Net Return (%) | 3% | 9% | 15% | 19% | 14% | 59% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change