Flat
NW7
1 bed
1 bath
Bunns Lane, Mill Hill, North West London NW7
London, England · NW7
View property listing
Initial Investment
£104,000First YearProfit From Rental Income
£14,649
↗ 14%After 5 Years
Change In Property Value
£44,984
↗ 14%After 5 Years
Return On Investment
57%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £17,496 | £17,758 | £18,025 | £18,475 | £18,937 | £90,692 |
| Total Expenses | £14,367 | £14,444 | £14,511 | £14,598 | £14,687 | £72,607 |
| Profit Before Tax | £3,129 | £3,315 | £3,514 | £3,877 | £4,250 | £18,085 |
| Profit After Tax | £2,534 | £2,685 | £2,846 | £3,141 | £3,443 | £14,649 |
| Change In Property Value | £3 | £6,600 | £11,781 | £15,677 | £10,922 | £44,984 |
| Net Return | £2,538 | £9,285 | £14,627 | £18,818 | £14,365 | £59,632 |
| Return From Rental Income (%) | 2% | 3% | 3% | 3% | 3% | 14% |
| Total Net Return (%) | 2% | 9% | 14% | 18% | 14% | 57% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change