Flat
NW8
2 beds
2 baths
London NW8
London, England · NW8
View property listing
Initial Investment
£404,250First YearProfit From Rental Income
£-2,280
↘ -1%After 5 Years
Change In Property Value
£157,443
↗ 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 | £41,580 | £42,204 | £42,837 | £43,908 | £45,005 | £215,534 |
| Total Expenses | £43,320 | £43,432 | £43,537 | £43,686 | £43,838 | £217,813 |
| Profit Before Tax | £-1,740 | £-1,229 | £-700 | £222 | £1,167 | £-2,280 |
| Profit After Tax | £-1,740 | £-1,229 | £-700 | £222 | £1,167 | £-2,280 |
| Change In Property Value | £12 | £23,100 | £41,234 | £54,871 | £38,226 | £157,443 |
| Net Return | £-1,729 | £21,871 | £40,534 | £55,093 | £39,394 | £155,163 |
| 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