Flat
NW6
0 beds
1 bath
Iverson Road, London NW6
London, England · NW6
View property listing
Initial Investment
£135,500First YearProfit From Rental Income
£12,988
↗ 10%After 5 Years
Change In Property Value
£57,252
↗ 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 | £20,160 | £20,462 | £20,769 | £21,289 | £21,821 | £104,501 |
| Total Expenses | £17,530 | £17,610 | £17,681 | £17,775 | £17,871 | £88,467 |
| Profit Before Tax | £2,631 | £2,853 | £3,088 | £3,513 | £3,950 | £16,034 |
| Profit After Tax | £2,131 | £2,311 | £2,501 | £2,846 | £3,199 | £12,988 |
| Change In Property Value | £4 | £8,400 | £14,994 | £19,953 | £13,901 | £57,252 |
| Net Return | £2,135 | £10,711 | £17,495 | £22,799 | £17,100 | £70,240 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| 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