Flat
NW11
3 beds
3 baths
Abacus House NW11
Initial Investment
£599,549First YearProfit From Rental Income
£-152,019
↘ -25%After 5 Years
Change In Property Value
£242,820
↗ 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 | £30,314 | £30,364 | £30,405 | £30,447 | £30,489 | £152,019 |
| Profit Before Tax | £-30,314 | £-30,364 | £-30,405 | £-30,447 | £-30,489 | £-152,019 |
| Profit After Tax | £-30,314 | £-30,364 | £-30,405 | £-30,447 | £-30,489 | £-152,019 |
| Change In Property Value | £26,400 | £45,320 | £57,103 | £60,529 | £53,468 | £242,820 |
| Net Return | £-3,914 | £14,956 | £26,698 | £30,083 | £22,978 | £90,801 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -1% | 2% | 4% | 5% | 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