Flat
NW3
6 beds
2 baths
Fleet Road, Hampstead, London NW3
London, England · NW3
View property listing
Initial Investment
£382,250First YearProfit From Rental Income
£-7,819
↘ -2%After 5 Years
Change In Property Value
£149,945
↗ 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 | £38,496 | £39,073 | £39,660 | £40,651 | £41,667 | £199,547 |
| Total Expenses | £41,242 | £41,350 | £41,449 | £41,590 | £41,735 | £207,367 |
| Profit Before Tax | £-2,746 | £-2,276 | £-1,790 | £-939 | £-67 | £-7,819 |
| Profit After Tax | £-2,746 | £-2,276 | £-1,790 | £-939 | £-67 | £-7,819 |
| Change In Property Value | £11 | £22,000 | £39,270 | £52,258 | £36,406 | £149,945 |
| Net Return | £-2,735 | £19,724 | £37,480 | £51,318 | £36,339 | £142,126 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 13% | 10% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change