Flat
NW4
2 beds
1 bath
Edgeworth Close, London NW4
London, England · NW4
View property listing
Initial Investment
£118,000First YearProfit From Rental Income
£13,245
↗ 11%After 5 Years
Change In Property Value
£50,436
↗ 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 | £18,504 | £18,782 | £19,063 | £19,540 | £20,028 | £95,917 |
| Total Expenses | £15,755 | £15,833 | £15,902 | £15,992 | £16,083 | £79,565 |
| Profit Before Tax | £2,749 | £2,949 | £3,161 | £3,548 | £3,945 | £16,352 |
| Profit After Tax | £2,227 | £2,388 | £2,561 | £2,874 | £3,196 | £13,245 |
| Change In Property Value | £4 | £7,400 | £13,209 | £17,578 | £12,246 | £50,436 |
| Net Return | £2,230 | £9,788 | £15,770 | £20,452 | £15,441 | £63,682 |
| 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