Flat
NW3
1 bed
1 bath
Finchley Road, London NW3
London, England · NW3
View property listing
Initial Investment
£56,125First YearProfit From Rental Income
£-10,003
↘ -18%After 5 Years
Change In Property Value
£25,048
↗ 14%After 5 Years
Return On Investment
27%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,432 | £6,528 | £6,626 | £6,792 | £6,962 | £33,341 |
| Total Expenses | £8,555 | £8,615 | £8,666 | £8,724 | £8,784 | £43,344 |
| Profit Before Tax | £-2,123 | £-2,087 | £-2,039 | £-1,932 | £-1,822 | £-10,003 |
| Profit After Tax | £-2,123 | £-2,087 | £-2,039 | £-1,932 | £-1,822 | £-10,003 |
| Change In Property Value | £2 | £3,675 | £6,560 | £8,729 | £6,081 | £25,048 |
| Net Return | £-2,122 | £1,589 | £4,521 | £6,797 | £4,260 | £15,044 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | 3% | 8% | 12% | 8% | 27% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change