Flat
NW4
3 beds
2 baths
Raffles House, 67 Brampton Grove, Hendon NW4
London, England · NW4
View property listing
Initial Investment
£128,150First YearProfit From Rental Income
£14,953
↗ 12%After 5 Years
Change In Property Value
£54,389
↗ 14%After 5 Years
Return On Investment
54%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,956 | £20,255 | £20,559 | £21,073 | £21,600 | £103,444 |
| Total Expenses | £16,833 | £16,913 | £16,985 | £17,078 | £17,173 | £84,983 |
| Profit Before Tax | £3,123 | £3,342 | £3,574 | £3,995 | £4,427 | £18,461 |
| Profit After Tax | £2,529 | £2,707 | £2,895 | £3,236 | £3,586 | £14,953 |
| Change In Property Value | £4 | £7,980 | £14,244 | £18,955 | £13,206 | £54,389 |
| Net Return | £2,533 | £10,687 | £17,140 | £22,191 | £16,791 | £69,343 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 54% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change