Flat
NW2
2 beds
1 bath
Finchley Road, Childs Hill NW2
London, England · NW2
View property listing
Initial Investment
£123,250First YearProfit From Rental Income
£5,848
↗ 5%After 5 Years
Change In Property Value
£39,743
↗ 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 | £20,016 | £20,316 | £20,824 | £21,345 | £21,985 | £104,486 |
| Total Expenses | £19,276 | £19,352 | £19,446 | £19,542 | £19,649 | £97,266 |
| Profit Before Tax | £740 | £964 | £1,378 | £1,803 | £2,336 | £7,220 |
| Profit After Tax | £599 | £781 | £1,116 | £1,460 | £1,892 | £5,848 |
| Change In Property Value | £4 | £4 | £7,700 | £13,745 | £18,290 | £39,743 |
| Net Return | £603 | £784 | £8,816 | £15,205 | £20,183 | £45,591 |
| Return From Rental Income (%) | 0% | 1% | 1% | 1% | 2% | 5% |
| 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