Flat
NW6
1 bed
1 bath
Hemstal Road, West Hampstead, London NW6
London, England · NW6
View property listing
Initial Investment
£161,750First YearProfit From Rental Income
£16,818
↗ 10%After 5 Years
Change In Property Value
£67,475
↗ 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 | £23,760 | £24,116 | £24,478 | £25,090 | £25,717 | £123,162 |
| Total Expenses | £20,303 | £20,388 | £20,465 | £20,568 | £20,674 | £102,399 |
| Profit Before Tax | £3,457 | £3,728 | £4,013 | £4,522 | £5,044 | £20,763 |
| Profit After Tax | £2,800 | £3,020 | £3,250 | £3,663 | £4,085 | £16,818 |
| Change In Property Value | £5 | £9,900 | £17,672 | £23,516 | £16,383 | £67,475 |
| Net Return | £2,805 | £12,920 | £20,922 | £27,178 | £20,468 | £84,294 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 10% |
| Total Net Return (%) | 2% | 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