Flat
NW3
4 beds
2 baths
Adelaide Road, London NW3
London, England · NW3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-9,005
↘ -5%After 5 Years
Change In Property Value
£81,788
↗ 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 | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £23,405 | £23,487 | £23,559 | £23,655 | £23,753 | £117,860 |
| Profit Before Tax | £-2,405 | £-2,172 | £-1,925 | £-1,480 | £-1,023 | £-9,005 |
| Profit After Tax | £-2,405 | £-2,172 | £-1,925 | £-1,480 | £-1,023 | £-9,005 |
| Change In Property Value | £6 | £12,000 | £21,420 | £28,504 | £19,858 | £81,788 |
| Net Return | £-2,399 | £9,829 | £19,495 | £27,024 | £18,834 | £72,784 |
| 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