Flat
NW4
1 bed
1 bath
Bertram Road, London NW4
London, England · NW4
View property listing
Initial Investment
£107,482First YearProfit From Rental Income
£11,448
↗ 11%After 5 Years
Change In Property Value
£46,340
↗ 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 | £16,992 | £17,247 | £17,506 | £17,943 | £18,392 | £88,079 |
| Total Expenses | £14,637 | £14,713 | £14,779 | £14,865 | £14,953 | £73,947 |
| Profit Before Tax | £2,355 | £2,534 | £2,726 | £3,078 | £3,439 | £14,133 |
| Profit After Tax | £1,907 | £2,053 | £2,208 | £2,493 | £2,786 | £11,448 |
| Change In Property Value | £3 | £6,799 | £12,136 | £16,150 | £11,251 | £46,340 |
| Net Return | £1,911 | £8,852 | £14,345 | £18,643 | £14,037 | £57,788 |
| 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