Flat
NW8
2 beds
2 baths
London NW8
London, England · NW8
View property listing
Initial Investment
£408,250First YearProfit From Rental Income
£-2,209
↘ -1%After 5 Years
Change In Property Value
£158,806
↗ 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 | £41,940 | £42,569 | £43,208 | £44,288 | £45,395 | £217,400 |
| Total Expenses | £43,678 | £43,791 | £43,896 | £44,045 | £44,199 | £219,609 |
| Profit Before Tax | £-1,738 | £-1,222 | £-688 | £242 | £1,196 | £-2,209 |
| Profit After Tax | £-1,738 | £-1,222 | £-688 | £242 | £1,196 | £-2,209 |
| Change In Property Value | £12 | £23,300 | £41,591 | £55,346 | £38,557 | £158,806 |
| Net Return | £-1,726 | £22,079 | £40,903 | £55,588 | £39,754 | £156,597 |
| 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