Flat
NW2
0 beds
0 baths
London NW2
London, England · NW2
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-5,119
↘ -25%After 5 Years
Change In Property Value
£8,860
↗ 14%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £3,384 | £3,435 | £3,486 | £3,573 | £3,663 | £17,541 |
| Total Expenses | £4,430 | £4,485 | £4,531 | £4,582 | £4,633 | £22,660 |
| Profit Before Tax | £-1,046 | £-1,050 | £-1,045 | £-1,008 | £-970 | £-5,119 |
| Profit After Tax | £-1,046 | £-1,050 | £-1,045 | £-1,008 | £-970 | £-5,119 |
| Change In Property Value | £1 | £1,300 | £2,321 | £3,088 | £2,151 | £8,860 |
| Net Return | £-1,045 | £250 | £1,276 | £2,080 | £1,181 | £3,741 |
| Return From Rental Income (%) | -5% | -5% | -5% | -5% | -5% | -25% |
| Total Net Return (%) | -5% | 1% | 6% | 10% | 6% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change