Flat
NW2
2 beds
2 baths
Flowers Close, London NW2
London, England · NW2
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£19,643
↗ 14%After 5 Years
Change In Property Value
£57,927
↗ 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 | £22,092 | £22,423 | £22,760 | £23,329 | £23,912 | £114,516 |
| Total Expenses | £17,882 | £17,965 | £18,040 | £18,138 | £18,239 | £90,265 |
| Profit Before Tax | £4,210 | £4,458 | £4,720 | £5,190 | £5,673 | £24,251 |
| Profit After Tax | £3,410 | £3,611 | £3,823 | £4,204 | £4,595 | £19,643 |
| Change In Property Value | £4 | £8,499 | £15,171 | £20,188 | £14,064 | £57,927 |
| Net Return | £3,414 | £12,110 | £18,994 | £24,392 | £18,659 | £77,570 |
| 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