Flat
NW6
1 bed
1 bath
Victoria Road, London NW6
London, England · NW6
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£11,200
↗ 9%After 5 Years
Change In Property Value
£52,481
↗ 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 | £18,480 | £18,757 | £19,039 | £19,515 | £20,002 | £95,793 |
| Total Expenses | £16,235 | £16,313 | £16,382 | £16,472 | £16,563 | £81,965 |
| Profit Before Tax | £2,245 | £2,444 | £2,656 | £3,043 | £3,439 | £13,827 |
| Profit After Tax | £1,818 | £1,980 | £2,152 | £2,465 | £2,786 | £11,200 |
| Change In Property Value | £4 | £7,700 | £13,745 | £18,290 | £12,742 | £52,481 |
| Net Return | £1,822 | £9,680 | £15,896 | £20,755 | £15,528 | £63,681 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 1% | 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