Flat
NW4
2 beds
1 bath
Fairview Court, Linksway, Hendon NW4
London, England · NW4
View property listing
Initial Investment
£118,875First YearProfit From Rental Income
£13,373
↗ 11%After 5 Years
Change In Property Value
£50,777
↗ 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 | £18,624 | £18,903 | £19,187 | £19,667 | £20,158 | £96,539 |
| Total Expenses | £15,848 | £15,926 | £15,995 | £16,085 | £16,176 | £80,029 |
| Profit Before Tax | £2,776 | £2,978 | £3,192 | £3,582 | £3,982 | £16,510 |
| Profit After Tax | £2,249 | £2,412 | £2,586 | £2,901 | £3,225 | £13,373 |
| Change In Property Value | £4 | £7,450 | £13,298 | £17,696 | £12,328 | £50,777 |
| Net Return | £2,253 | £9,862 | £15,884 | £20,598 | £15,554 | £64,150 |
| 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