Flat
NW4
3 beds
1 bath
The Burroughs, London NW4
London, England · NW4
View property listing
Initial Investment
£149,482First YearProfit From Rental Income
£18,484
↗ 12%After 5 Years
Change In Property Value
£62,698
↗ 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 | £22,992 | £23,337 | £23,687 | £24,279 | £24,886 | £119,181 |
| Total Expenses | £19,098 | £19,183 | £19,259 | £19,360 | £19,463 | £96,362 |
| Profit Before Tax | £3,894 | £4,154 | £4,428 | £4,919 | £5,423 | £22,819 |
| Profit After Tax | £3,154 | £3,365 | £3,587 | £3,985 | £4,393 | £18,484 |
| Change In Property Value | £5 | £9,199 | £16,420 | £21,851 | £15,223 | £62,698 |
| Net Return | £3,159 | £12,564 | £20,007 | £25,836 | £19,615 | £81,181 |
| 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