Flat
NW4
1 bed
1 bath
Enderseleigh Gardens, London NW4
London, England · NW4
View property listing
Initial Investment
£69,985First YearProfit From Rental Income
£5,013
↗ 7%After 5 Years
Change In Property Value
£31,345
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,496 | £11,668 | £11,843 | £12,140 | £12,443 | £59,591 |
| Total Expenses | £10,548 | £10,615 | £10,674 | £10,745 | £10,818 | £53,402 |
| Profit Before Tax | £948 | £1,053 | £1,169 | £1,394 | £1,625 | £6,189 |
| Profit After Tax | £768 | £853 | £947 | £1,129 | £1,316 | £5,013 |
| Change In Property Value | £2 | £4,599 | £8,209 | £10,924 | £7,611 | £31,345 |
| Net Return | £770 | £5,452 | £9,157 | £12,053 | £8,926 | £36,358 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change