Flat
NW6
0 beds
1 bath
Daynor House, West Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£93,150First YearProfit From Rental Income
£6,808
↗ 7%After 5 Years
Change In Property Value
£40,758
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £14,352 | £14,567 | £14,786 | £15,155 | £15,534 | £74,395 |
| Total Expenses | £13,056 | £13,127 | £13,190 | £13,269 | £13,349 | £65,990 |
| Profit Before Tax | £1,296 | £1,440 | £1,596 | £1,887 | £2,185 | £8,404 |
| Profit After Tax | £1,050 | £1,167 | £1,293 | £1,528 | £1,770 | £6,808 |
| Change In Property Value | £3 | £5,980 | £10,674 | £14,205 | £9,896 | £40,758 |
| Net Return | £1,053 | £7,147 | £11,967 | £15,733 | £11,666 | £47,565 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change