Detached
NW7
2 beds
1 bath
Abercorn Close, Mill Hill NW7
London, England · NW7
View property listing
Initial Investment
£221,250First YearProfit From Rental Income
£59,510
↗ 27%After 5 Years
Change In Property Value
£90,649
↗ 14%After 5 Years
Return On Investment
68%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £39,240 | £39,829 | £40,426 | £41,437 | £42,473 | £203,404 |
| Total Expenses | £25,820 | £25,892 | £25,962 | £26,073 | £26,188 | £129,935 |
| Profit Before Tax | £13,420 | £13,937 | £14,464 | £15,363 | £16,285 | £73,469 |
| Profit After Tax | £10,870 | £11,289 | £11,716 | £12,444 | £13,191 | £59,510 |
| Change In Property Value | £7 | £13,300 | £23,741 | £31,592 | £22,009 | £90,649 |
| Net Return | £10,877 | £24,589 | £35,457 | £44,037 | £35,200 | £150,159 |
| Return From Rental Income (%) | 5% | 5% | 5% | 6% | 6% | 27% |
| Total Net Return (%) | 5% | 11% | 16% | 20% | 16% | 68% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change