Flat
NW11
3 beds
3 baths
Abacus House NW11
Initial Investment
£599,549First YearProfit From Rental Income
£-185,013
↘ -31%After 5 Years
Change In Property Value
£174,771
↗ 20%After 5 Years
Return On Investment
-2%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £0 | £0 | £0 | £0 | £0 | £0 |
| Total Expenses | £36,914 | £36,960 | £37,003 | £37,047 | £37,089 | £185,013 |
| Profit Before Tax | £-36,914 | £-36,960 | £-37,003 | £-37,047 | £-37,089 | £-185,013 |
| Profit After Tax | £-36,914 | £-36,960 | £-37,003 | £-37,047 | £-37,089 | £-185,013 |
| Change In Property Value | £17,600 | £17,952 | £36,622 | £47,609 | £54,988 | £174,771 |
| Net Return | £-19,314 | £-19,008 | £-381 | £10,562 | £17,899 | £-10,242 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | -2% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change