Flat
NW2
3 beds
1 bath
Coles Green Road, London NW2
London, England · NW2
View property listing
Initial Investment
£73,000First YearProfit From Rental Income
£7,422
↗ 10%After 5 Years
Change In Property Value
£32,715
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £12,480 | £12,667 | £12,857 | £13,179 | £13,508 | £64,691 |
| Total Expenses | £10,970 | £11,039 | £11,099 | £11,173 | £11,248 | £55,528 |
| Profit Before Tax | £1,510 | £1,628 | £1,758 | £2,006 | £2,260 | £9,163 |
| Profit After Tax | £1,223 | £1,319 | £1,424 | £1,625 | £1,830 | £7,422 |
| Change In Property Value | £2 | £4,800 | £8,568 | £11,402 | £7,943 | £32,715 |
| Net Return | £1,226 | £6,119 | £9,992 | £13,026 | £9,774 | £40,137 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 8% | 14% | 18% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change