Flat
NW8
2 beds
2 baths
London NW8
London, England · NW8
View property listing
Initial Investment
£400,250First YearProfit From Rental Income
£-2,351
↘ -1%After 5 Years
Change In Property Value
£156,080
↗ 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 | £41,220 | £41,838 | £42,466 | £43,528 | £44,616 | £213,667 |
| Total Expenses | £42,962 | £43,074 | £43,178 | £43,326 | £43,477 | £216,018 |
| Profit Before Tax | £-1,742 | £-1,236 | £-712 | £202 | £1,138 | £-2,351 |
| Profit After Tax | £-1,742 | £-1,236 | £-712 | £202 | £1,138 | £-2,351 |
| Change In Property Value | £11 | £22,900 | £40,877 | £54,395 | £37,896 | £156,080 |
| Net Return | £-1,731 | £21,664 | £40,165 | £54,597 | £39,034 | £153,729 |
| 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