Flat
NW2
2 beds
1 bath
Gay Close, London NW2
London, England · NW2
View property listing
Initial Investment
£212,500First YearProfit From Rental Income
£15,334
↗ 7%After 5 Years
Change In Property Value
£66,066
↗ 10%After 5 Years
Return On Investment
38%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £33,276 | £33,775 | £34,620 | £35,485 | £36,550 | £173,705 |
| Total Expenses | £30,720 | £30,816 | £30,943 | £31,073 | £31,222 | £154,774 |
| Profit Before Tax | £2,556 | £2,960 | £3,677 | £4,412 | £5,327 | £18,931 |
| Profit After Tax | £2,071 | £2,397 | £2,978 | £3,573 | £4,315 | £15,334 |
| Change In Property Value | £6 | £6 | £12,800 | £22,848 | £30,405 | £66,066 |
| Net Return | £2,077 | £2,404 | £15,778 | £26,422 | £34,720 | £81,401 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 2% | 7% |
| Total Net Return (%) | 1% | 1% | 7% | 12% | 16% | 38% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change