Flat
NW4
2 beds
2 baths
Greyhound Hill, Hendon NW4
London, England · NW4
View property listing
Initial Investment
£117,982First YearProfit From Rental Income
£13,207
↗ 11%After 5 Years
Change In Property Value
£50,429
↗ 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 | £18,492 | £18,769 | £19,051 | £19,527 | £20,015 | £95,855 |
| Total Expenses | £15,752 | £15,830 | £15,899 | £15,989 | £16,080 | £79,551 |
| Profit Before Tax | £2,740 | £2,939 | £3,152 | £3,539 | £3,935 | £16,304 |
| Profit After Tax | £2,219 | £2,381 | £2,553 | £2,866 | £3,188 | £13,207 |
| Change In Property Value | £4 | £7,399 | £13,207 | £17,575 | £12,244 | £50,429 |
| Net Return | £2,223 | £9,780 | £15,760 | £20,441 | £15,432 | £63,636 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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