Flat
NW6
1 bed
1 bath
Holmdale Road, West Hampstead, London NW6
London, England · NW6
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£18,351
↗ 11%After 5 Years
Change In Property Value
£71,565
↗ 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 | £25,200 | £25,578 | £25,962 | £26,611 | £27,276 | £130,626 |
| Total Expenses | £21,412 | £21,500 | £21,579 | £21,686 | £21,795 | £107,971 |
| Profit Before Tax | £3,788 | £4,078 | £4,383 | £4,925 | £5,481 | £22,655 |
| Profit After Tax | £3,068 | £3,303 | £3,550 | £3,989 | £4,440 | £18,351 |
| Change In Property Value | £5 | £10,500 | £18,743 | £24,941 | £17,376 | £71,565 |
| Net Return | £3,074 | £13,804 | £22,293 | £28,930 | £21,815 | £89,915 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 3% | 11% |
| 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