Flat
NW3
1 bed
1 bath
Eton College Road, Belsize Park, London NW3
London, England · NW3
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-9,344
↘ -6%After 5 Years
Change In Property Value
£63,386
↗ 14%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,272 | £16,516 | £16,764 | £17,183 | £17,612 | £84,347 |
| Total Expenses | £18,589 | £18,663 | £18,729 | £18,812 | £18,898 | £93,691 |
| Profit Before Tax | £-2,317 | £-2,147 | £-1,965 | £-1,630 | £-1,286 | £-9,344 |
| Profit After Tax | £-2,317 | £-2,147 | £-1,965 | £-1,630 | £-1,286 | £-9,344 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £-2,312 | £7,153 | £14,636 | £20,461 | £14,104 | £54,042 |
| Return From Rental Income (%) | -2% | -1% | -1% | -1% | -1% | -6% |
| Total Net Return (%) | -2% | 5% | 10% | 14% | 9% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change