Flat
NW2
1 bed
1 bath
Madoc Close, London NW2
London, England · NW2
View property listing
Initial Investment
£125,000First YearProfit From Rental Income
£6,049
↗ 5%After 5 Years
Change In Property Value
£40,259
↗ 10%After 5 Years
Return On Investment
37%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £20,280 | £20,584 | £21,099 | £21,626 | £22,275 | £105,864 |
| Total Expenses | £19,501 | £19,578 | £19,672 | £19,769 | £19,876 | £98,396 |
| Profit Before Tax | £779 | £1,007 | £1,427 | £1,858 | £2,399 | £7,468 |
| Profit After Tax | £631 | £815 | £1,156 | £1,505 | £1,943 | £6,049 |
| Change In Property Value | £4 | £4 | £7,800 | £13,923 | £18,528 | £40,259 |
| Net Return | £635 | £819 | £8,956 | £15,428 | £20,471 | £46,309 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 5% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 37% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change