Flat
NW2
2 beds
1 bath
Sunnyside, Childs Hill NW2
London, England · NW2
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£20,675
↗ 15%After 5 Years
Change In Property Value
£59,978
↗ 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 | £22,884 | £23,227 | £23,576 | £24,165 | £24,769 | £118,621 |
| Total Expenses | £18,445 | £18,530 | £18,606 | £18,706 | £18,809 | £93,096 |
| Profit Before Tax | £4,439 | £4,698 | £4,970 | £5,459 | £5,960 | £25,525 |
| Profit After Tax | £3,595 | £3,805 | £4,026 | £4,422 | £4,827 | £20,675 |
| Change In Property Value | £4 | £8,800 | £15,708 | £20,903 | £14,562 | £59,978 |
| Net Return | £3,600 | £12,605 | £19,734 | £25,325 | £19,390 | £80,653 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 3% | 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