Flat
NW6
3 beds
2 baths
Regents Plaza, Flat 126, Royal Langford, London NW6
London, England · NW6
View property listing
Initial Investment
£256,250First YearProfit From Rental Income
£30,609
↗ 12%After 5 Years
Change In Property Value
£104,280
↗ 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 | £36,720 | £37,271 | £37,830 | £38,776 | £39,745 | £190,341 |
| Total Expenses | £30,286 | £30,391 | £30,488 | £30,624 | £30,764 | £152,553 |
| Profit Before Tax | £6,434 | £6,880 | £7,342 | £8,151 | £8,981 | £37,788 |
| Profit After Tax | £5,212 | £5,573 | £5,947 | £6,603 | £7,275 | £30,609 |
| Change In Property Value | £8 | £15,300 | £27,311 | £36,343 | £25,319 | £104,280 |
| Net Return | £5,219 | £20,873 | £33,258 | £42,945 | £32,594 | £134,889 |
| 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