Flat
NW10
2 beds
2 baths
Berens Road, London NW10
London, England · NW10
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£41,138
↗ 19%After 5 Years
Change In Property Value
£87,241
↗ 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 | £35,196 | £35,724 | £36,260 | £37,166 | £38,095 | £182,441 |
| Total Expenses | £26,112 | £26,214 | £26,309 | £26,441 | £26,577 | £131,653 |
| Profit Before Tax | £9,084 | £9,510 | £9,951 | £10,725 | £11,518 | £50,788 |
| Profit After Tax | £7,358 | £7,703 | £8,060 | £8,687 | £9,330 | £41,138 |
| Change In Property Value | £6 | £12,800 | £22,848 | £30,404 | £21,182 | £87,241 |
| Net Return | £7,365 | £20,503 | £30,908 | £39,092 | £30,512 | £128,379 |
| Return From Rental Income (%) | 3% | 4% | 4% | 4% | 4% | 19% |
| Total Net Return (%) | 3% | 10% | 15% | 18% | 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