Flat
NW11
1 bed
1 bath
The Pantiles, Finchley Road, Temple Fortune, Greater London NW11
Initial Investment
£139,115First YearProfit From Rental Income
£-63,995
↘ -46%After 5 Years
Change In Property Value
£53,613
↗ 20%After 5 Years
Return On Investment
-7%
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 | £12,710 | £12,756 | £12,799 | £12,843 | £12,886 | £63,995 |
| Profit Before Tax | £-12,710 | £-12,756 | £-12,799 | £-12,843 | £-12,886 | £-63,995 |
| Profit After Tax | £-12,710 | £-12,756 | £-12,799 | £-12,843 | £-12,886 | £-63,995 |
| Change In Property Value | £5,399 | £5,507 | £11,234 | £14,605 | £16,868 | £53,613 |
| Net Return | £-7,311 | £-7,249 | £-1,565 | £1,761 | £3,982 | £-10,382 |
| Return From Rental Income (%) | -9% | -9% | -9% | -9% | -9% | -46% |
| Total Net Return (%) | -5% | -5% | -1% | 1% | 3% | -7% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change