Flat
NW3
1 bed
1 bath
Haverstock Hill, London NW3
London, England · NW3
View property listing
Initial Investment
£128,500First YearProfit From Rental Income
£-9,467
↘ -7%After 5 Years
Change In Property Value
£54,526
↗ 14%After 5 Years
Return On Investment
35%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,004 | £14,214 | £14,427 | £14,788 | £15,158 | £72,591 |
| Total Expenses | £16,270 | £16,341 | £16,404 | £16,482 | £16,561 | £82,058 |
| Profit Before Tax | £-2,266 | £-2,127 | £-1,976 | £-1,694 | £-1,404 | £-9,467 |
| Profit After Tax | £-2,266 | £-2,127 | £-1,976 | £-1,694 | £-1,404 | £-9,467 |
| Change In Property Value | £4 | £8,000 | £14,280 | £19,003 | £13,239 | £54,526 |
| Net Return | £-2,262 | £5,873 | £12,304 | £17,309 | £11,835 | £45,058 |
| Return From Rental Income (%) | -2% | -2% | -2% | -1% | -1% | -7% |
| Total Net Return (%) | -2% | 5% | 10% | 13% | 9% | 35% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change