Flat
NW2
2 beds
1 bath
Shoot Up Hill, London NW2
London, England · NW2
View property listing
Initial Investment
£149,497First YearProfit From Rental Income
£8,639
↗ 6%After 5 Years
Change In Property Value
£47,485
↗ 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 | £23,916 | £24,275 | £24,882 | £25,504 | £26,269 | £124,845 |
| Total Expenses | £22,642 | £22,724 | £22,827 | £22,933 | £23,053 | £114,179 |
| Profit Before Tax | £1,274 | £1,551 | £2,054 | £2,570 | £3,216 | £10,666 |
| Profit After Tax | £1,032 | £1,256 | £1,664 | £2,082 | £2,605 | £8,639 |
| Change In Property Value | £5 | £5 | £9,200 | £16,422 | £21,853 | £47,485 |
| Net Return | £1,037 | £1,261 | £10,864 | £18,504 | £24,458 | £56,124 |
| 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