Flat
NW6
2 beds
2 baths
Hemstal Road, London NW6
London, England · NW6
View property listing
Initial Investment
£207,250First YearProfit From Rental Income
£23,458
↗ 11%After 5 Years
Change In Property Value
£85,196
↗ 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 | £30,000 | £30,450 | £30,907 | £31,679 | £32,471 | £155,508 |
| Total Expenses | £25,109 | £25,204 | £25,291 | £25,410 | £25,532 | £126,547 |
| Profit Before Tax | £4,891 | £5,246 | £5,616 | £6,269 | £6,939 | £28,961 |
| Profit After Tax | £3,961 | £4,249 | £4,549 | £5,078 | £5,621 | £23,458 |
| Change In Property Value | £6 | £12,500 | £22,313 | £29,692 | £20,685 | £85,196 |
| Net Return | £3,968 | £16,749 | £26,861 | £34,770 | £26,306 | £108,654 |
| 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