Flat
NW2
1 bed
1 bath
Hoveden Road NW2
London, England · NW2
View property listing
Initial Investment
£86,482First YearProfit From Rental Income
£10,061
↗ 12%After 5 Years
Change In Property Value
£38,161
↗ 14%After 5 Years
Return On Investment
56%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,556 | £14,774 | £14,996 | £15,371 | £15,755 | £75,452 |
| Total Expenses | £12,463 | £12,535 | £12,598 | £12,677 | £12,758 | £63,031 |
| Profit Before Tax | £2,093 | £2,240 | £2,398 | £2,694 | £2,997 | £12,421 |
| Profit After Tax | £1,695 | £1,814 | £1,942 | £2,182 | £2,427 | £10,061 |
| Change In Property Value | £3 | £5,599 | £9,994 | £13,300 | £9,265 | £38,161 |
| Net Return | £1,698 | £7,413 | £11,937 | £15,481 | £11,693 | £48,222 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 56% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change