Flat
NW11
1 bed
1 bath
The Pantiles, Finchley Road, Temple Fortune, Greater London NW11
Initial Investment
£139,115First YearProfit From Rental Income
£-53,878
↘ -39%After 5 Years
Change In Property Value
£74,488
↗ 28%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £10,686 | £10,736 | £10,777 | £10,818 | £10,861 | £53,878 |
| Profit Before Tax | £-10,686 | £-10,736 | £-10,777 | £-10,818 | £-10,861 | £-53,878 |
| Profit After Tax | £-10,686 | £-10,736 | £-10,777 | £-10,818 | £-10,861 | £-53,878 |
| Change In Property Value | £8,099 | £13,902 | £17,517 | £18,568 | £16,402 | £74,488 |
| Net Return | £-2,587 | £3,167 | £6,740 | £7,750 | £5,541 | £20,610 |
| Return From Rental Income (%) | -8% | -8% | -8% | -8% | -8% | -39% |
| Total Net Return (%) | -2% | 2% | 5% | 6% | 4% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change