Flat
NW6
3 beds
2 baths
Cambridge Avenue, London NW6
London, England · NW6
View property listing
Initial Investment
£244,000First YearProfit From Rental Income
£28,821
↗ 12%After 5 Years
Change In Property Value
£99,509
↗ 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 | £35,040 | £35,566 | £36,099 | £37,002 | £37,927 | £181,633 |
| Total Expenses | £28,992 | £29,094 | £29,189 | £29,321 | £29,456 | £146,051 |
| Profit Before Tax | £6,048 | £6,471 | £6,910 | £7,681 | £8,471 | £35,582 |
| Profit After Tax | £4,899 | £5,242 | £5,597 | £6,221 | £6,861 | £28,821 |
| Change In Property Value | £7 | £14,600 | £26,061 | £34,680 | £24,160 | £99,509 |
| Net Return | £4,906 | £19,842 | £31,659 | £40,902 | £31,022 | £128,330 |
| 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