Flat
NW2
1 bed
1 bath
Minster Road, London NW2
London, England · NW2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£5,782
↗ 9%After 5 Years
Change In Property Value
£29,308
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,184 | £11,352 | £11,522 | £11,810 | £12,105 | £57,973 |
| Total Expenses | £10,036 | £10,103 | £10,161 | £10,231 | £10,304 | £50,835 |
| Profit Before Tax | £1,148 | £1,249 | £1,361 | £1,579 | £1,802 | £7,138 |
| Profit After Tax | £930 | £1,012 | £1,103 | £1,279 | £1,459 | £5,782 |
| Change In Property Value | £2 | £4,300 | £7,676 | £10,214 | £7,116 | £29,308 |
| Net Return | £932 | £5,312 | £8,778 | £11,493 | £8,575 | £35,090 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 18% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change