Flat
NW4
2 beds
2 baths
Queens Road, London NW4
London, England · NW4
View property listing
Initial Investment
£136,900First YearProfit From Rental Income
£16,412
↗ 12%After 5 Years
Change In Property Value
£57,797
↗ 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 | £21,204 | £21,522 | £21,845 | £22,391 | £22,951 | £109,913 |
| Total Expenses | £17,763 | £17,844 | £17,918 | £18,014 | £18,113 | £89,652 |
| Profit Before Tax | £3,441 | £3,678 | £3,927 | £4,377 | £4,838 | £20,261 |
| Profit After Tax | £2,788 | £2,979 | £3,181 | £3,545 | £3,919 | £16,412 |
| Change In Property Value | £4 | £8,480 | £15,137 | £20,143 | £14,033 | £57,797 |
| Net Return | £2,792 | £11,459 | £18,318 | £23,688 | £17,952 | £74,209 |
| 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