Flat
NW6
1 bed
1 bath
Sumatra Road, West Hampstead NW6
London, England · NW6
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£9,412
↗ 8%After 5 Years
Change In Property Value
£47,710
↗ 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 | £16,800 | £17,052 | £17,308 | £17,740 | £18,184 | £87,084 |
| Total Expenses | £14,941 | £15,016 | £15,083 | £15,168 | £15,255 | £75,464 |
| Profit Before Tax | £1,859 | £2,036 | £2,225 | £2,572 | £2,929 | £11,620 |
| Profit After Tax | £1,506 | £1,649 | £1,802 | £2,084 | £2,372 | £9,412 |
| Change In Property Value | £4 | £7,000 | £12,495 | £16,627 | £11,584 | £47,710 |
| Net Return | £1,509 | £8,649 | £14,297 | £18,711 | £13,956 | £57,122 |
| 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