Flat
NW6
1 bed
1 bath
Alfred Court, Fortune Green Road NW6
London, England · NW6
View property listing
Initial Investment
£175,750First YearProfit From Rental Income
£18,861
↗ 11%After 5 Years
Change In Property Value
£72,928
↗ 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 | £25,680 | £26,065 | £26,456 | £27,118 | £27,796 | £133,114 |
| Total Expenses | £21,782 | £21,870 | £21,950 | £22,058 | £22,169 | £109,829 |
| Profit Before Tax | £3,898 | £4,195 | £4,506 | £5,059 | £5,627 | £23,286 |
| Profit After Tax | £3,158 | £3,398 | £3,650 | £4,098 | £4,558 | £18,861 |
| Change In Property Value | £5 | £10,700 | £19,100 | £25,416 | £17,707 | £72,928 |
| Net Return | £3,163 | £14,098 | £22,749 | £29,514 | £22,264 | £91,789 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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