Flat
NW6
4 beds
2 baths
Maygrove Road, London NW6
London, England · NW6
View property listing
Initial Investment
£322,250First YearProfit From Rental Income
£40,058
↗ 12%After 5 Years
Change In Property Value
£129,498
↗ 14%After 5 Years
Return On Investment
53%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £45,600 | £46,284 | £46,978 | £48,153 | £49,357 | £236,372 |
| Total Expenses | £37,126 | £37,245 | £37,355 | £37,514 | £37,677 | £186,918 |
| Profit Before Tax | £8,474 | £9,039 | £9,623 | £10,638 | £11,679 | £49,454 |
| Profit After Tax | £6,864 | £7,322 | £7,795 | £8,617 | £9,460 | £40,058 |
| Change In Property Value | £10 | £19,000 | £33,915 | £45,132 | £31,442 | £129,498 |
| Net Return | £6,873 | £26,322 | £41,710 | £53,749 | £40,902 | £169,556 |
| Return From Rental Income (%) | 2% | 2% | 2% | 3% | 3% | 12% |
| Total Net Return (%) | 2% | 8% | 13% | 17% | 13% | 53% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change