Flat
NW6
1 bed
1 bath
Gascony Avenue, West Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£11,711
↗ 9%After 5 Years
Change In Property Value
£53,844
↗ 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 | £18,960 | £19,244 | £19,533 | £20,021 | £20,522 | £98,281 |
| Total Expenses | £16,605 | £16,684 | £16,753 | £16,844 | £16,937 | £83,823 |
| Profit Before Tax | £2,355 | £2,561 | £2,780 | £3,177 | £3,585 | £14,458 |
| Profit After Tax | £1,907 | £2,074 | £2,252 | £2,574 | £2,904 | £11,711 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £1,911 | £9,974 | £16,353 | £21,339 | £15,977 | £65,555 |
| 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