Flat
NW2
1 bed
1 bath
Minster Road, West Hampstead, London NW2
London, England · NW2
View property listing
Initial Investment
£137,250First YearProfit From Rental Income
£7,367
↗ 5%After 5 Years
Change In Property Value
£43,872
↗ 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 | £22,104 | £22,436 | £22,996 | £23,571 | £24,279 | £115,386 |
| Total Expenses | £21,072 | £21,151 | £21,250 | £21,352 | £21,465 | £106,291 |
| Profit Before Tax | £1,032 | £1,284 | £1,746 | £2,220 | £2,813 | £9,095 |
| Profit After Tax | £836 | £1,040 | £1,414 | £1,798 | £2,279 | £7,367 |
| Change In Property Value | £4 | £4 | £8,500 | £15,173 | £20,191 | £43,872 |
| Net Return | £840 | £1,044 | £9,914 | £16,971 | £22,469 | £51,239 |
| 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