Flat
NW10
2 beds
1 bath
Regent Street NW10
London, England · NW10
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£38,052
↗ 19%After 5 Years
Change In Property Value
£81,788
↗ 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 | £33,000 | £33,495 | £33,997 | £34,847 | £35,719 | £171,058 |
| Total Expenses | £24,605 | £24,705 | £24,796 | £24,923 | £25,052 | £124,080 |
| Profit Before Tax | £8,395 | £8,790 | £9,202 | £9,925 | £10,666 | £46,978 |
| Profit After Tax | £6,800 | £7,120 | £7,453 | £8,039 | £8,640 | £38,052 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £6,806 | £19,120 | £28,874 | £36,543 | £28,498 | £119,841 |
| 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