Flat
NW7
1 bed
1 bath
The Broadway, Mill Hill NW7
London, England · NW7
View property listing
Initial Investment
£126,750First YearProfit From Rental Income
£19,193
↗ 15%After 5 Years
Change In Property Value
£53,844
↗ 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 | £20,940 | £21,254 | £21,573 | £22,112 | £22,665 | £108,544 |
| Total Expenses | £16,803 | £16,885 | £16,957 | £17,053 | £17,151 | £84,849 |
| Profit Before Tax | £4,137 | £4,370 | £4,615 | £5,059 | £5,514 | £23,695 |
| Profit After Tax | £3,351 | £3,539 | £3,739 | £4,098 | £4,466 | £19,193 |
| Change In Property Value | £4 | £7,900 | £14,102 | £18,765 | £13,073 | £53,844 |
| Net Return | £3,355 | £11,439 | £17,840 | £22,863 | £17,539 | £73,037 |
| Return From Rental Income (%) | 3% | 3% | 3% | 3% | 4% | 15% |
| 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