Flat
NW2
3 beds
2 baths
Minster Road, London NW2
London, England · NW2
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£34,575
↗ 16%After 5 Years
Change In Property Value
£88,604
↗ 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 | £33,804 | £34,311 | £34,826 | £35,696 | £36,589 | £175,226 |
| Total Expenses | £26,294 | £26,395 | £26,487 | £26,616 | £26,748 | £132,541 |
| Profit Before Tax | £7,510 | £7,916 | £8,338 | £9,080 | £9,841 | £42,685 |
| Profit After Tax | £6,083 | £6,412 | £6,754 | £7,355 | £7,971 | £34,575 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £6,089 | £19,412 | £29,959 | £38,234 | £29,484 | £123,179 |
| 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