Flat
NW6
1 bed
1 bath
Priory Park Road, London NW6
London, England · NW6
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£15,286
↗ 10%After 5 Years
Change In Property Value
£63,386
↗ 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 | £22,320 | £22,655 | £22,995 | £23,569 | £24,159 | £115,698 |
| Total Expenses | £19,193 | £19,277 | £19,352 | £19,451 | £19,553 | £96,826 |
| Profit Before Tax | £3,127 | £3,378 | £3,643 | £4,118 | £4,606 | £18,872 |
| Profit After Tax | £2,533 | £2,736 | £2,951 | £3,336 | £3,731 | £15,286 |
| Change In Property Value | £5 | £9,300 | £16,601 | £22,091 | £15,390 | £63,386 |
| Net Return | £2,537 | £12,036 | £19,551 | £25,427 | £19,121 | £78,672 |
| 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