Flat
NW8
1 bed
1 bath
North Bank, London NW8
London, England · NW8
View property listing
Initial Investment
£179,250First YearProfit From Rental Income
£-6,594
↘ -4%After 5 Years
Change In Property Value
£74,291
↗ 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 | £19,620 | £19,914 | £20,213 | £20,718 | £21,236 | £101,702 |
| Total Expenses | £21,497 | £21,577 | £21,648 | £21,740 | £21,834 | £108,296 |
| Profit Before Tax | £-1,877 | £-1,663 | £-1,435 | £-1,022 | £-598 | £-6,594 |
| Profit After Tax | £-1,877 | £-1,663 | £-1,435 | £-1,022 | £-598 | £-6,594 |
| Change In Property Value | £5 | £10,900 | £19,457 | £25,891 | £18,038 | £74,291 |
| Net Return | £-1,872 | £9,238 | £18,022 | £24,870 | £17,439 | £67,697 |
| Return From Rental Income (%) | -1% | -1% | -1% | -1% | 0% | -4% |
| Total Net Return (%) | -1% | 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