Flat
NW2
2 beds
1 bath
Ainsworth Close, London NW2
London, England · NW2
View property listing
Initial Investment
£111,000First YearProfit From Rental Income
£4,577
↗ 4%After 5 Years
Change In Property Value
£36,130
↗ 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 | £18,204 | £18,477 | £18,939 | £19,412 | £19,995 | £95,027 |
| Total Expenses | £17,707 | £17,780 | £17,869 | £17,960 | £18,061 | £89,377 |
| Profit Before Tax | £497 | £697 | £1,070 | £1,452 | £1,934 | £5,650 |
| Profit After Tax | £403 | £565 | £867 | £1,176 | £1,566 | £4,577 |
| Change In Property Value | £4 | £4 | £7,000 | £12,495 | £16,628 | £36,130 |
| Net Return | £406 | £568 | £7,867 | £13,671 | £18,194 | £40,707 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 1% | 4% |
| Total Net Return (%) | 0% | 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