Flat
NW2
2 beds
1 bath
Sunnyside, Childs Hill NW2
London, England · NW2
View property listing
Initial Investment
£142,500First YearProfit From Rental Income
£7,925
↗ 6%After 5 Years
Change In Property Value
£45,421
↗ 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 | £22,884 | £23,227 | £23,808 | £24,403 | £25,135 | £119,458 |
| Total Expenses | £21,745 | £21,826 | £21,927 | £22,030 | £22,146 | £109,674 |
| Profit Before Tax | £1,139 | £1,402 | £1,881 | £2,373 | £2,989 | £9,784 |
| Profit After Tax | £922 | £1,135 | £1,524 | £1,922 | £2,421 | £7,925 |
| Change In Property Value | £4 | £4 | £8,800 | £15,708 | £20,903 | £45,421 |
| Net Return | £927 | £1,140 | £10,324 | £17,630 | £23,325 | £53,345 |
| Return From Rental Income (%) | 1% | 1% | 1% | 1% | 2% | 6% |
| Total Net Return (%) | 1% | 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