Flat
NW4
2 beds
2 baths
Finchley Lane, London NW4
London, England · NW4
View property listing
Initial Investment
£195,000First YearProfit From Rental Income
£26,114
↗ 13%After 5 Years
Change In Property Value
£80,425
↗ 14%After 5 Years
Return On Investment
55%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £29,496 | £29,938 | £30,388 | £31,147 | £31,926 | £152,895 |
| Total Expenses | £23,933 | £24,027 | £24,113 | £24,231 | £24,351 | £120,655 |
| Profit Before Tax | £5,563 | £5,911 | £6,275 | £6,916 | £7,575 | £32,240 |
| Profit After Tax | £4,506 | £4,788 | £5,082 | £5,602 | £6,135 | £26,114 |
| Change In Property Value | £6 | £11,800 | £21,063 | £28,029 | £19,527 | £80,425 |
| Net Return | £4,512 | £16,588 | £26,146 | £33,631 | £25,662 | £106,540 |
| Return From Rental Income (%) | 2% | 2% | 3% | 3% | 3% | 13% |
| Total Net Return (%) | 2% | 9% | 13% | 17% | 13% | 55% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change