Flat
NW5
0 beds
1 bath
Woodsome Road, London NW5
London, England · NW5
View property listing
Initial Investment
£70,000First YearProfit From Rental Income
£-310
↗ 0%After 5 Years
Change In Property Value
£31,352
↗ 14%After 5 Years
Return On Investment
44%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,116 | £10,268 | £10,422 | £10,682 | £10,949 | £52,437 |
| Total Expenses | £10,412 | £10,477 | £10,533 | £10,601 | £10,671 | £52,694 |
| Profit Before Tax | £-296 | £-209 | £-112 | £81 | £279 | £-257 |
| Profit After Tax | £-296 | £-209 | £-112 | £81 | £226 | £-310 |
| Change In Property Value | £2 | £4,600 | £8,211 | £10,927 | £7,612 | £31,352 |
| Net Return | £-294 | £4,391 | £8,099 | £11,008 | £7,838 | £31,042 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | 0% |
| Total Net Return (%) | 0% | 6% | 12% | 16% | 11% | 44% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change