Flat
NW2
1 bed
1 bath
NW2
London, England · NW2
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£22,661
↗ 15%After 5 Years
Change In Property Value
£64,068
↗ 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 | £24,444 | £24,811 | £25,183 | £25,812 | £26,458 | £126,708 |
| Total Expenses | £19,567 | £19,653 | £19,732 | £19,836 | £19,944 | £98,731 |
| Profit Before Tax | £4,877 | £5,157 | £5,451 | £5,976 | £6,514 | £27,976 |
| Profit After Tax | £3,951 | £4,177 | £4,416 | £4,841 | £5,277 | £22,661 |
| Change In Property Value | £5 | £9,400 | £16,779 | £22,328 | £15,555 | £64,068 |
| Net Return | £3,955 | £13,578 | £21,195 | £27,169 | £20,832 | £86,728 |
| 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