Flat
NW6
1 bed
1 bath
Sumatra Road, West Hampstead, London NW6
London, England · NW6
View property listing
Initial Investment
£119,750First YearProfit From Rental Income
£10,689
↗ 9%After 5 Years
Change In Property Value
£51,118
↗ 14%After 5 Years
Return On Investment
52%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £18,000 | £18,270 | £18,544 | £19,008 | £19,483 | £93,305 |
| Total Expenses | £15,866 | £15,943 | £16,011 | £16,099 | £16,189 | £80,108 |
| Profit Before Tax | £2,134 | £2,327 | £2,533 | £2,908 | £3,293 | £13,197 |
| Profit After Tax | £1,729 | £1,885 | £2,052 | £2,356 | £2,668 | £10,689 |
| Change In Property Value | £4 | £7,500 | £13,388 | £17,815 | £12,411 | £51,118 |
| Net Return | £1,733 | £9,385 | £15,439 | £20,171 | £15,079 | £61,807 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 52% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change