Flat
NW3
1 bed
1 bath
Primrose Hill Road, London NW3
London, England · NW3
View property listing
Initial Investment
£193,600First YearProfit From Rental Income
£-9,048
↘ -5%After 5 Years
Change In Property Value
£79,880
↗ 14%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,508 | £20,816 | £21,128 | £21,656 | £22,197 | £106,305 |
| Total Expenses | £22,905 | £22,986 | £23,058 | £23,153 | £23,250 | £115,353 |
| Profit Before Tax | £-2,397 | £-2,170 | £-1,930 | £-1,497 | £-1,052 | £-9,048 |
| Profit After Tax | £-2,397 | £-2,170 | £-1,930 | £-1,497 | £-1,052 | £-9,048 |
| Change In Property Value | £6 | £11,720 | £20,920 | £27,839 | £19,395 | £79,880 |
| Net Return | £-2,391 | £9,550 | £18,990 | £26,342 | £18,342 | £70,832 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | -1% | -5% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 9% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change