Flat
NW6
0 beds
1 bath
Belsize Road, South Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£102,250First YearProfit From Rental Income
£8,136
↗ 8%After 5 Years
Change In Property Value
£44,302
↗ 14%After 5 Years
Return On Investment
51%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £15,600 | £15,834 | £16,072 | £16,473 | £16,885 | £80,864 |
| Total Expenses | £14,017 | £14,090 | £14,155 | £14,237 | £14,321 | £70,820 |
| Profit Before Tax | £1,583 | £1,744 | £1,916 | £2,236 | £2,564 | £10,044 |
| Profit After Tax | £1,282 | £1,412 | £1,552 | £1,811 | £2,077 | £8,136 |
| Change In Property Value | £3 | £6,500 | £11,603 | £15,440 | £10,756 | £44,302 |
| Net Return | £1,286 | £7,912 | £13,155 | £17,251 | £12,833 | £52,438 |
| Return From Rental Income (%) | 1% | 1% | 2% | 2% | 2% | 8% |
| Total Net Return (%) | 1% | 8% | 13% | 17% | 13% | 51% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change