Flat
NW2
2 beds
2 baths
Flowers Close, London NW2
London, England · NW2
View property listing
Initial Investment
£137,232First YearProfit From Rental Income
£7,329
↗ 5%After 5 Years
Change In Property Value
£43,867
↗ 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 | £22,092 | £22,423 | £22,984 | £23,559 | £24,265 | £115,323 |
| Total Expenses | £21,069 | £21,148 | £21,247 | £21,349 | £21,462 | £106,275 |
| Profit Before Tax | £1,023 | £1,275 | £1,737 | £2,210 | £2,803 | £9,048 |
| Profit After Tax | £829 | £1,033 | £1,407 | £1,790 | £2,271 | £7,329 |
| Change In Property Value | £4 | £4 | £8,499 | £15,171 | £20,188 | £43,867 |
| Net Return | £833 | £1,037 | £9,906 | £16,961 | £22,459 | £51,196 |
| 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