Terraced
NW11
4 beds
2 baths
Hamilton Road, Golders Green NW11
Initial Investment
£535,549First YearProfit From Rental Income
£-161,311
↘ -30%After 5 Years
Change In Property Value
£158,883
↗ 20%After 5 Years
Return On Investment
0%
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 | £32,240 | £32,252 | £32,262 | £32,273 | £32,284 | £161,311 |
| Profit Before Tax | £-32,240 | £-32,252 | £-32,262 | £-32,273 | £-32,284 | £-161,311 |
| Profit After Tax | £-32,240 | £-32,252 | £-32,262 | £-32,273 | £-32,284 | £-161,311 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £-16,240 | £-15,932 | £1,031 | £11,007 | £17,705 | £-2,428 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -30% |
| Total Net Return (%) | -3% | -3% | 0% | 2% | 3% | 0% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change