Flat
NW4
1 bed
1 bath
Queens Road, London NW4
London, England · NW4
View property listing
Initial Investment
£91,750First YearProfit From Rental Income
£8,825
↗ 10%After 5 Years
Change In Property Value
£40,213
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,748 | £14,969 | £15,194 | £15,574 | £15,963 | £76,448 |
| Total Expenses | £12,966 | £13,039 | £13,102 | £13,182 | £13,263 | £65,552 |
| Profit Before Tax | £1,782 | £1,931 | £2,092 | £2,392 | £2,700 | £10,895 |
| Profit After Tax | £1,443 | £1,564 | £1,694 | £1,937 | £2,187 | £8,825 |
| Change In Property Value | £3 | £5,900 | £10,532 | £14,015 | £9,763 | £40,213 |
| Net Return | £1,446 | £7,464 | £12,226 | £15,952 | £11,950 | £49,038 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change