Flat
NW2
2 beds
1 bath
Temple Road, London NW2
London, England · NW2
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£27,926
↗ 15%After 5 Years
Change In Property Value
£74,973
↗ 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 | £28,596 | £29,025 | £29,460 | £30,197 | £30,952 | £148,230 |
| Total Expenses | £22,556 | £22,649 | £22,733 | £22,849 | £22,967 | £113,754 |
| Profit Before Tax | £6,040 | £6,376 | £6,727 | £7,348 | £7,985 | £34,476 |
| Profit After Tax | £4,893 | £5,165 | £5,449 | £5,952 | £6,468 | £27,926 |
| Change In Property Value | £6 | £11,000 | £19,635 | £26,129 | £18,203 | £74,973 |
| Net Return | £4,898 | £16,165 | £25,084 | £32,081 | £24,671 | £102,899 |
| 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