Flat
NW3
4 beds
2 baths
Palace Court NW3
London, England · NW3
View property listing
Initial Investment
£482,250First YearProfit From Rental Income
£-56,235
↘ -12%After 5 Years
Change In Property Value
£139,359
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £47,256 | £47,965 | £49,164 | £50,393 | £51,905 | £246,683 |
| Total Expenses | £60,287 | £60,404 | £60,567 | £60,733 | £60,927 | £302,918 |
| Profit Before Tax | £-13,031 | £-12,439 | £-11,403 | £-10,340 | £-9,022 | £-56,235 |
| Profit After Tax | £-13,031 | £-12,439 | £-11,403 | £-10,340 | £-9,022 | £-56,235 |
| Change In Property Value | £14 | £14 | £27,001 | £48,196 | £64,135 | £139,359 |
| Net Return | £-13,017 | £-12,425 | £15,598 | £37,856 | £55,113 | £83,123 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 11% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change