Flat
NW2
2 beds
1 bath
Coverdale Road, London NW2
London, England · NW2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£26,286
↗ 15%After 5 Years
Change In Property Value
£71,565
↗ 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 | £27,300 | £27,710 | £28,125 | £28,828 | £29,549 | £141,512 |
| Total Expenses | £21,622 | £21,713 | £21,795 | £21,908 | £22,022 | £109,060 |
| Profit Before Tax | £5,678 | £5,997 | £6,330 | £6,921 | £7,527 | £32,452 |
| Profit After Tax | £4,599 | £4,857 | £5,127 | £5,606 | £6,097 | £26,286 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £4,605 | £15,357 | £23,870 | £30,547 | £23,472 | £97,851 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| Total Net Return (%) | 3% | 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