Flat
NW6
1 bed
1 bath
Abbey Road, West Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£6,865
↗ 7%After 5 Years
Change In Property Value
£40,887
↗ 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 | £14,400 | £14,616 | £14,835 | £15,206 | £15,586 | £74,644 |
| Total Expenses | £13,091 | £13,162 | £13,225 | £13,304 | £13,385 | £66,168 |
| Profit Before Tax | £1,309 | £1,454 | £1,610 | £1,902 | £2,201 | £8,476 |
| Profit After Tax | £1,060 | £1,177 | £1,304 | £1,540 | £1,783 | £6,865 |
| Change In Property Value | £3 | £5,999 | £10,708 | £14,250 | £9,927 | £40,887 |
| Net Return | £1,063 | £7,176 | £12,012 | £15,790 | £11,710 | £47,753 |
| 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