Flat
NW6
2 beds
1 bath
Cambridge Road, London NW6
London, England · NW6
View property listing
Initial Investment
£189,750First YearProfit From Rental Income
£20,904
↗ 11%After 5 Years
Change In Property Value
£78,381
↗ 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 | £27,600 | £28,014 | £28,434 | £29,145 | £29,874 | £143,067 |
| Total Expenses | £23,261 | £23,352 | £23,435 | £23,548 | £23,663 | £117,259 |
| Profit Before Tax | £4,339 | £4,662 | £4,999 | £5,597 | £6,210 | £25,808 |
| Profit After Tax | £3,515 | £3,776 | £4,049 | £4,534 | £5,030 | £20,904 |
| Change In Property Value | £6 | £11,500 | £20,528 | £27,317 | £19,031 | £78,381 |
| Net Return | £3,521 | £15,276 | £24,577 | £31,850 | £24,061 | £99,285 |
| 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