Flat
NW2
2 beds
1 bath
Temple Road, London NW2
London, England · NW2
View property listing
Initial Investment
£163,482First YearProfit From Rental Income
£10,119
↗ 6%After 5 Years
Change In Property Value
£51,609
↗ 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 | £25,992 | £26,382 | £27,041 | £27,717 | £28,549 | £135,682 |
| Total Expenses | £24,435 | £24,520 | £24,629 | £24,740 | £24,866 | £123,189 |
| Profit Before Tax | £1,557 | £1,862 | £2,413 | £2,977 | £3,683 | £12,493 |
| Profit After Tax | £1,261 | £1,508 | £1,954 | £2,412 | £2,983 | £10,119 |
| Change In Property Value | £5 | £5 | £9,999 | £17,849 | £23,751 | £51,609 |
| Net Return | £1,266 | £1,513 | £11,954 | £20,260 | £26,735 | £61,728 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| 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