Flat
NW2
2 beds
1 bath
Campbell Gordon Way, London NW2
London, England · NW2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£14,718
↗ 13%After 5 Years
Change In Property Value
£47,710
↗ 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 | £18,204 | £18,477 | £18,754 | £19,223 | £19,704 | £94,362 |
| Total Expenses | £15,082 | £15,159 | £15,228 | £15,316 | £15,407 | £76,192 |
| Profit Before Tax | £3,122 | £3,318 | £3,527 | £3,907 | £4,297 | £18,170 |
| Profit After Tax | £2,529 | £2,688 | £2,857 | £3,164 | £3,480 | £14,718 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £2,533 | £9,688 | £15,352 | £19,792 | £15,064 | £62,428 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| 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