Detached
NW3
3 beds
2 baths
Belsize Village, Belsize Park, London NW3
London, England · NW3
View property listing
Initial Investment
£472,250First YearProfit From Rental Income
£30,506
↗ 6%After 5 Years
Change In Property Value
£180,616
↗ 14%After 5 Years
Return On Investment
45%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £54,324 | £55,139 | £55,966 | £57,365 | £58,799 | £281,593 |
| Total Expenses | £48,564 | £48,658 | £48,751 | £48,902 | £49,056 | £243,931 |
| Profit Before Tax | £5,760 | £6,481 | £7,215 | £8,463 | £9,744 | £37,662 |
| Profit After Tax | £4,665 | £5,249 | £5,844 | £6,855 | £7,892 | £30,506 |
| Change In Property Value | £13 | £26,500 | £47,303 | £62,947 | £43,853 | £180,616 |
| Net Return | £4,679 | £31,750 | £53,147 | £69,802 | £51,745 | £211,122 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 7% | 11% | 15% | 11% | 45% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change