Flat
NW2
2 beds
1 bath
Finchley Road, Childs Hill NW2
London, England · NW2
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£17,004
↗ 14%After 5 Years
Change In Property Value
£52,481
↗ 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 | £20,016 | £20,316 | £20,621 | £21,137 | £21,665 | £103,755 |
| Total Expenses | £16,389 | £16,469 | £16,540 | £16,634 | £16,729 | £82,762 |
| Profit Before Tax | £3,627 | £3,847 | £4,081 | £4,503 | £4,936 | £20,993 |
| Profit After Tax | £2,938 | £3,116 | £3,305 | £3,647 | £3,998 | £17,004 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £2,942 | £10,816 | £17,050 | £21,937 | £16,740 | £69,485 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| 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