Flat
NW3
1 bed
1 bath
Eton College Road, Belsize Park, London NW3
London, England · NW3
View property listing
Initial Investment
£151,250First YearProfit From Rental Income
£-26,240
↘ -17%After 5 Years
Change In Property Value
£48,001
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £16,272 | £16,516 | £16,929 | £17,352 | £17,873 | £84,942 |
| Total Expenses | £22,076 | £22,146 | £22,231 | £22,317 | £22,412 | £111,182 |
| Profit Before Tax | £-5,804 | £-5,630 | £-5,302 | £-4,965 | £-4,539 | £-26,240 |
| Profit After Tax | £-5,804 | £-5,630 | £-5,302 | £-4,965 | £-4,539 | £-26,240 |
| Change In Property Value | £5 | £5 | £9,300 | £16,601 | £22,091 | £48,001 |
| Net Return | £-5,799 | £-5,626 | £3,998 | £11,636 | £17,552 | £21,761 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -17% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change