Flat
NW3
4 beds
2 baths
Adelaide Road, London NW3
London, England · NW3
View property listing
Initial Investment
£198,500First YearProfit From Rental Income
£-30,808
↘ -16%After 5 Years
Change In Property Value
£61,937
↗ 10%After 5 Years
Return On Investment
16%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £21,000 | £21,315 | £21,848 | £22,394 | £23,066 | £109,623 |
| Total Expenses | £27,905 | £27,983 | £28,079 | £28,177 | £28,287 | £140,431 |
| Profit Before Tax | £-6,905 | £-6,668 | £-6,231 | £-5,783 | £-5,221 | £-30,808 |
| Profit After Tax | £-6,905 | £-6,668 | £-6,231 | £-5,783 | £-5,221 | £-30,808 |
| Change In Property Value | £6 | £6 | £12,000 | £21,420 | £28,504 | £61,937 |
| Net Return | £-6,899 | £-6,661 | £5,769 | £15,637 | £23,283 | £31,129 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 16% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change