Flat
NW6
2 beds
1 bath
Mortimer Crescent, Maida Vale NW6
London, England · NW6
View property listing
Initial Investment
£132,000First YearProfit From Rental Income
£12,477
↗ 9%After 5 Years
Change In Property Value
£55,889
↗ 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 | £19,680 | £19,975 | £20,275 | £20,782 | £21,301 | £102,013 |
| Total Expenses | £17,160 | £17,239 | £17,310 | £17,403 | £17,497 | £86,609 |
| Profit Before Tax | £2,520 | £2,736 | £2,965 | £3,379 | £3,804 | £15,404 |
| Profit After Tax | £2,041 | £2,216 | £2,401 | £2,737 | £3,081 | £12,477 |
| Change In Property Value | £4 | £8,200 | £14,637 | £19,478 | £13,570 | £55,889 |
| Net Return | £2,046 | £10,416 | £17,038 | £22,215 | £16,651 | £68,366 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 9% |
| 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