Flat
NW2
1 bed
1 bath
Upton Close, London NW2
London, England · NW2
View property listing
Initial Investment
£74,500First YearProfit From Rental Income
£7,768
↗ 10%After 5 Years
Change In Property Value
£33,397
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,744 | £12,935 | £13,129 | £13,457 | £13,794 | £66,060 |
| Total Expenses | £11,157 | £11,226 | £11,287 | £11,361 | £11,438 | £56,470 |
| Profit Before Tax | £1,587 | £1,709 | £1,842 | £2,096 | £2,356 | £9,590 |
| Profit After Tax | £1,285 | £1,384 | £1,492 | £1,698 | £1,908 | £7,768 |
| Change In Property Value | £2 | £4,900 | £8,747 | £11,639 | £8,109 | £33,397 |
| Net Return | £1,288 | £6,284 | £10,239 | £13,337 | £10,017 | £41,165 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change