Flat
NW8
1 bed
1 bath
London NW8
London, England · NW8
View property listing
Initial Investment
£265,000First YearProfit From Rental Income
£-4,861
↘ -2%After 5 Years
Change In Property Value
£107,688
↗ 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 | £28,440 | £28,867 | £29,300 | £30,032 | £30,783 | £147,421 |
| Total Expenses | £30,262 | £30,355 | £30,439 | £30,554 | £30,672 | £152,283 |
| Profit Before Tax | £-1,822 | £-1,488 | £-1,140 | £-522 | £111 | £-4,861 |
| Profit After Tax | £-1,822 | £-1,488 | £-1,140 | £-522 | £111 | £-4,861 |
| Change In Property Value | £8 | £15,800 | £28,203 | £37,531 | £26,146 | £107,688 |
| Net Return | £-1,814 | £14,312 | £27,064 | £37,008 | £26,257 | £102,827 |
| 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