Flat
NW2
1 bed
1 bath
NW2
London, England · NW2
View property listing
Initial Investment
£153,000First YearProfit From Rental Income
£9,041
↗ 6%After 5 Years
Change In Property Value
£48,517
↗ 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 | £24,444 | £24,811 | £25,431 | £26,067 | £26,849 | £127,601 |
| Total Expenses | £23,092 | £23,174 | £23,279 | £23,387 | £23,508 | £116,440 |
| Profit Before Tax | £1,352 | £1,636 | £2,152 | £2,680 | £3,341 | £11,161 |
| Profit After Tax | £1,095 | £1,325 | £1,743 | £2,171 | £2,706 | £9,041 |
| Change In Property Value | £5 | £5 | £9,400 | £16,779 | £22,329 | £48,517 |
| Net Return | £1,100 | £1,330 | £11,143 | £18,950 | £25,035 | £57,558 |
| 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