Flat
NW2
4 beds
1 bath
Wendover Court, Lyndale Avenue, Childs Hill NW2
London, England · NW2
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£37,554
↗ 16%After 5 Years
Change In Property Value
£94,738
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £36,144 | £36,686 | £37,236 | £38,167 | £39,122 | £187,356 |
| Total Expenses | £27,976 | £28,080 | £28,176 | £28,311 | £28,449 | £140,993 |
| Profit Before Tax | £8,168 | £8,606 | £9,060 | £9,856 | £10,672 | £46,363 |
| Profit After Tax | £6,616 | £6,971 | £7,339 | £7,983 | £8,645 | £37,554 |
| Change In Property Value | £7 | £13,900 | £24,812 | £33,017 | £23,002 | £94,738 |
| Net Return | £6,623 | £20,871 | £32,150 | £41,001 | £31,647 | £132,292 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change