Flat
NW8
2 beds
2 baths
London NW8
London, England · NW8
View property listing
Initial Investment
£412,250First YearProfit From Rental Income
£-2,138
↘ -1%After 5 Years
Change In Property Value
£160,169
↗ 14%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,300 | £42,934 | £43,579 | £44,668 | £45,785 | £219,266 |
| Total Expenses | £44,036 | £44,149 | £44,254 | £44,405 | £44,560 | £221,404 |
| Profit Before Tax | £-1,736 | £-1,215 | £-676 | £263 | £1,225 | £-2,138 |
| Profit After Tax | £-1,736 | £-1,215 | £-676 | £263 | £1,225 | £-2,138 |
| Change In Property Value | £12 | £23,500 | £41,948 | £55,821 | £38,888 | £160,169 |
| Net Return | £-1,724 | £22,286 | £41,272 | £56,083 | £40,114 | £158,031 |
| Return From Rental Income (%) | 0% | 0% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | 0% | 5% | 10% | 14% | 10% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change