Flat
NW6
0 beds
0 baths
Sumatra House, 215 West End Lane, West Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£216,000First YearProfit From Rental Income
£24,735
↗ 11%After 5 Years
Change In Property Value
£88,604
↗ 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 | £31,200 | £31,668 | £32,143 | £32,947 | £33,770 | £161,728 |
| Total Expenses | £26,034 | £26,131 | £26,219 | £26,341 | £26,466 | £131,191 |
| Profit Before Tax | £5,166 | £5,537 | £5,924 | £6,605 | £7,304 | £30,537 |
| Profit After Tax | £4,185 | £4,485 | £4,798 | £5,350 | £5,916 | £24,735 |
| Change In Property Value | £7 | £13,000 | £23,205 | £30,880 | £21,513 | £88,604 |
| Net Return | £4,191 | £17,485 | £28,004 | £36,230 | £27,429 | £113,339 |
| 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