Flat
NW6
2 beds
2 baths
Lessing Building, West Hampstead Square, London NW6
London, England · NW6
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£31,119
↗ 12%After 5 Years
Change In Property Value
£105,643
↗ 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 | £37,200 | £37,758 | £38,324 | £39,282 | £40,265 | £192,829 |
| Total Expenses | £30,656 | £30,761 | £30,859 | £30,997 | £31,138 | £154,410 |
| Profit Before Tax | £6,544 | £6,997 | £7,465 | £8,286 | £9,127 | £38,419 |
| Profit After Tax | £5,301 | £5,667 | £6,047 | £6,711 | £7,393 | £31,119 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £5,309 | £21,167 | £33,715 | £43,529 | £33,043 | £136,763 |
| 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