Flat
NW6
2 beds
1 bath
Mill Lane, West Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£154,750First YearProfit From Rental Income
£15,797
↗ 10%After 5 Years
Change In Property Value
£64,749
↗ 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 | £22,800 | £23,142 | £23,489 | £24,076 | £24,678 | £118,186 |
| Total Expenses | £19,563 | £19,647 | £19,723 | £19,824 | £19,926 | £98,684 |
| Profit Before Tax | £3,237 | £3,495 | £3,766 | £4,253 | £4,752 | £19,502 |
| Profit After Tax | £2,622 | £2,831 | £3,051 | £3,445 | £3,849 | £15,797 |
| Change In Property Value | £5 | £9,500 | £16,958 | £22,566 | £15,721 | £64,749 |
| Net Return | £2,627 | £12,331 | £20,008 | £26,011 | £19,570 | £80,546 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 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