Flat
NW2
2 beds
1 bath
St Pauls Avenue, London NW2
London, England · NW2
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£8,281
↗ 6%After 5 Years
Change In Property Value
£46,453
↗ 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 | £23,400 | £23,751 | £24,345 | £24,953 | £25,702 | £122,151 |
| Total Expenses | £22,194 | £22,275 | £22,377 | £22,482 | £22,599 | £111,927 |
| Profit Before Tax | £1,206 | £1,476 | £1,968 | £2,471 | £3,103 | £10,224 |
| Profit After Tax | £977 | £1,196 | £1,594 | £2,002 | £2,513 | £8,281 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £982 | £1,200 | £10,594 | £18,067 | £23,891 | £54,734 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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