Flat
NW8
1 bed
1 bath
London NW8
London, England · NW8
View property listing
Initial Investment
£259,750First YearProfit From Rental Income
£-4,968
↘ -2%After 5 Years
Change In Property Value
£105,643
↗ 14%After 5 Years
Return On Investment
39%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £27,900 | £28,319 | £28,743 | £29,462 | £30,198 | £144,622 |
| Total Expenses | £29,726 | £29,817 | £29,901 | £30,015 | £30,131 | £149,590 |
| Profit Before Tax | £-1,826 | £-1,499 | £-1,158 | £-553 | £67 | £-4,968 |
| Profit After Tax | £-1,826 | £-1,499 | £-1,158 | £-553 | £67 | £-4,968 |
| Change In Property Value | £8 | £15,500 | £27,668 | £36,818 | £25,650 | £105,643 |
| Net Return | £-1,818 | £14,001 | £26,510 | £36,265 | £25,717 | £100,676 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -2% |
| Total Net Return (%) | -1% | 5% | 10% | 14% | 10% | 39% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change