Flat
NW7
2 beds
2 baths
Regiment Hill, Twinn Building NW7
London, England · NW7
View property listing
Initial Investment
£156,500First YearProfit From Rental Income
£25,121
↗ 16%After 5 Years
Change In Property Value
£65,431
↗ 14%After 5 Years
Return On Investment
58%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,440 | £25,822 | £26,209 | £26,864 | £27,536 | £131,870 |
| Total Expenses | £19,988 | £20,076 | £20,156 | £20,263 | £20,373 | £100,856 |
| Profit Before Tax | £5,452 | £5,745 | £6,053 | £6,601 | £7,163 | £31,014 |
| Profit After Tax | £4,416 | £4,654 | £4,903 | £5,347 | £5,802 | £25,121 |
| Change In Property Value | £5 | £9,600 | £17,136 | £22,803 | £15,886 | £65,431 |
| Net Return | £4,421 | £14,254 | £22,039 | £28,150 | £21,688 | £90,552 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 16% |
| Total Net Return (%) | 3% | 9% | 14% | 18% | 14% | 58% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change