Flat
NW2
2 beds
1 bath
Coverdale Road, London NW2
London, England · NW2
View property listing
Initial Investment
£172,250First YearProfit From Rental Income
£11,072
↗ 6%After 5 Years
Change In Property Value
£54,195
↗ 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 | £27,300 | £27,710 | £28,402 | £29,112 | £29,986 | £142,510 |
| Total Expenses | £25,559 | £25,646 | £25,759 | £25,873 | £26,003 | £128,841 |
| Profit Before Tax | £1,741 | £2,063 | £2,644 | £3,239 | £3,982 | £13,669 |
| Profit After Tax | £1,410 | £1,671 | £2,141 | £2,623 | £3,226 | £11,072 |
| Change In Property Value | £5 | £5 | £10,500 | £18,743 | £24,941 | £54,195 |
| Net Return | £1,415 | £1,676 | £12,642 | £21,366 | £28,167 | £65,267 |
| Return From Rental Income (%) | 1% | 1% | 1% | 2% | 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