Flat
NW2
1 bed
1 bath
Minster Road, London NW2
London, England · NW2
View property listing
Initial Investment
£65,500First YearProfit From Rental Income
£-617
↘ -1%After 5 Years
Change In Property Value
£22,194
↗ 10%After 5 Years
Return On Investment
33%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £11,184 | £11,352 | £11,636 | £11,926 | £12,284 | £58,382 |
| Total Expenses | £11,649 | £11,711 | £11,783 | £11,856 | £11,934 | £58,932 |
| Profit Before Tax | £-465 | £-360 | £-147 | £71 | £350 | £-550 |
| Profit After Tax | £-465 | £-360 | £-147 | £71 | £284 | £-617 |
| Change In Property Value | £2 | £2 | £4,300 | £7,676 | £10,214 | £22,194 |
| Net Return | £-462 | £-357 | £4,153 | £7,746 | £10,498 | £21,578 |
| Return From Rental Income (%) | -1% | -1% | 0% | 0% | 0% | -1% |
| Total Net Return (%) | -1% | -1% | 6% | 12% | 16% | 33% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change