Flat
NW2
1 bed
1 bath
Madoc Close, London NW2
London, England · NW2
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£17,350
↗ 14%After 5 Years
Change In Property Value
£53,162
↗ 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 | £20,280 | £20,584 | £20,893 | £21,415 | £21,951 | £105,123 |
| Total Expenses | £16,576 | £16,657 | £16,729 | £16,823 | £16,919 | £83,703 |
| Profit Before Tax | £3,704 | £3,928 | £4,164 | £4,593 | £5,032 | £21,420 |
| Profit After Tax | £3,000 | £3,181 | £3,373 | £3,720 | £4,076 | £17,350 |
| Change In Property Value | £4 | £7,800 | £13,923 | £18,528 | £12,908 | £53,162 |
| Net Return | £3,004 | £10,981 | £17,296 | £22,248 | £16,983 | £70,513 |
| 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