Flat
NW3
0 beds
1 bath
Haverstock Hill NW3
London, England · NW3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-9,719
↘ -10%After 5 Years
Change In Property Value
£40,887
↗ 14%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,500 | £10,657 | £10,817 | £11,088 | £11,365 | £54,428 |
| Total Expenses | £12,701 | £12,767 | £12,824 | £12,893 | £12,963 | £64,147 |
| Profit Before Tax | £-2,201 | £-2,109 | £-2,006 | £-1,805 | £-1,598 | £-9,719 |
| Profit After Tax | £-2,201 | £-2,109 | £-2,006 | £-1,805 | £-1,598 | £-9,719 |
| Change In Property Value | £3 | £5,999 | £10,708 | £14,250 | £9,927 | £40,887 |
| Net Return | £-2,198 | £3,890 | £8,702 | £12,445 | £8,329 | £31,169 |
| Return From Rental Income (%) | -2% | -2% | -2% | -2% | -2% | -10% |
| Total Net Return (%) | -2% | 4% | 9% | 13% | 9% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change