Flat
NW4
2 beds
1 bath
Sunningfields Road, London NW4
London, England · NW4
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£16,162
↗ 12%After 5 Years
Change In Property Value
£57,252
↗ 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 | £21,000 | £21,315 | £21,635 | £22,176 | £22,730 | £108,855 |
| Total Expenses | £17,614 | £17,695 | £17,768 | £17,864 | £17,962 | £88,902 |
| Profit Before Tax | £3,387 | £3,620 | £3,867 | £4,312 | £4,768 | £19,953 |
| Profit After Tax | £2,743 | £2,932 | £3,132 | £3,492 | £3,862 | £16,162 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £2,747 | £11,332 | £18,126 | £23,445 | £17,763 | £73,414 |
| 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