Flat
NW6
2 beds
2 baths
Beaufort Court, Maygrove Road NW6
London, England · NW6
View property listing
Initial Investment
£300,000First YearProfit From Rental Income
£36,993
↗ 12%After 5 Years
Change In Property Value
£121,320
↗ 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 | £42,720 | £43,361 | £44,011 | £45,111 | £46,239 | £221,443 |
| Total Expenses | £34,908 | £35,022 | £35,128 | £35,280 | £35,435 | £175,772 |
| Profit Before Tax | £7,812 | £8,339 | £8,883 | £9,832 | £10,804 | £45,670 |
| Profit After Tax | £6,328 | £6,755 | £7,196 | £7,964 | £8,751 | £36,993 |
| Change In Property Value | £9 | £17,800 | £31,773 | £42,281 | £29,456 | £121,320 |
| Net Return | £6,337 | £24,555 | £38,969 | £50,245 | £38,207 | £158,313 |
| 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