Flat
NW8
2 beds
2 baths
London NW8
London, England · NW8
View property listing
Initial Investment
£392,250First YearProfit From Rental Income
£-2,492
↘ -1%After 5 Years
Change In Property Value
£153,353
↗ 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 | £40,500 | £41,107 | £41,724 | £42,767 | £43,836 | £209,935 |
| Total Expenses | £42,247 | £42,358 | £42,460 | £42,606 | £42,756 | £212,427 |
| Profit Before Tax | £-1,747 | £-1,250 | £-736 | £161 | £1,080 | £-2,492 |
| Profit After Tax | £-1,747 | £-1,250 | £-736 | £161 | £1,080 | £-2,492 |
| Change In Property Value | £11 | £22,500 | £40,163 | £53,445 | £37,234 | £153,353 |
| Net Return | £-1,736 | £21,250 | £39,427 | £53,606 | £38,314 | £150,861 |
| 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