Flat
NW2
1 bed
1 bath
Pinemartin Close NW2
London, England · NW2
View property listing
Initial Investment
£96,982First YearProfit From Rental Income
£3,066
↗ 3%After 5 Years
Change In Property Value
£31,996
↗ 10%After 5 Years
Return On Investment
36%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,116 | £16,358 | £16,767 | £17,186 | £17,701 | £84,128 |
| Total Expenses | £15,909 | £15,979 | £16,063 | £16,149 | £16,243 | £80,342 |
| Profit Before Tax | £207 | £379 | £704 | £1,037 | £1,459 | £3,785 |
| Profit After Tax | £168 | £307 | £570 | £840 | £1,181 | £3,066 |
| Change In Property Value | £3 | £3 | £6,199 | £11,065 | £14,725 | £31,996 |
| Net Return | £171 | £310 | £6,769 | £11,906 | £15,906 | £35,062 |
| Return From Rental Income (%) | 0% | 0% | 1% | 1% | 1% | 3% |
| Total Net Return (%) | 0% | 0% | 7% | 12% | 16% | 36% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change