Flat
NW5
0 beds
0 baths
Fortess Road, London NW5
London, England · NW5
View property listing
Initial Investment
£20,500First YearProfit From Rental Income
£-7,582
↘ -37%After 5 Years
Change In Property Value
£8,860
↗ 14%After 5 Years
Return On Investment
6%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £2,856 | £2,899 | £2,942 | £3,016 | £3,091 | £14,804 |
| Total Expenses | £4,377 | £4,431 | £4,477 | £4,526 | £4,576 | £22,387 |
| Profit Before Tax | £-1,521 | £-1,532 | £-1,534 | £-1,510 | £-1,485 | £-7,582 |
| Profit After Tax | £-1,521 | £-1,532 | £-1,534 | £-1,510 | £-1,485 | £-7,582 |
| Change In Property Value | £1 | £1,300 | £2,321 | £3,088 | £2,151 | £8,860 |
| Net Return | £-1,520 | £-232 | £786 | £1,578 | £667 | £1,278 |
| Return From Rental Income (%) | -7% | -7% | -7% | -7% | -7% | -37% |
| Total Net Return (%) | -7% | -1% | 4% | 8% | 3% | 6% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change