Flat
NW2
2 beds
1 bath
Sancroft Close, London NW2
London, England · NW2
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£19,682
↗ 14%After 5 Years
Change In Property Value
£57,933
↗ 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 | £22,104 | £22,436 | £22,772 | £23,341 | £23,925 | £114,578 |
| Total Expenses | £17,885 | £17,968 | £18,043 | £18,141 | £18,242 | £90,279 |
| Profit Before Tax | £4,219 | £4,468 | £4,730 | £5,200 | £5,683 | £24,299 |
| Profit After Tax | £3,418 | £3,619 | £3,831 | £4,212 | £4,603 | £19,682 |
| Change In Property Value | £4 | £8,500 | £15,173 | £20,190 | £14,066 | £57,933 |
| Net Return | £3,422 | £12,119 | £19,004 | £24,403 | £18,669 | £77,616 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 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