Flat
NW3
0 beds
1 bath
Frognal, London NW3
London, England · NW3
View property listing
Initial Investment
£89,982First YearProfit From Rental Income
£-20,267
↘ -23%After 5 Years
Change In Property Value
£29,931
↗ 10%After 5 Years
Return On Investment
11%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,152 | £10,304 | £10,562 | £10,826 | £11,151 | £52,995 |
| Total Expenses | £14,519 | £14,580 | £14,649 | £14,719 | £14,794 | £73,262 |
| Profit Before Tax | £-4,367 | £-4,276 | £-4,087 | £-3,893 | £-3,644 | £-20,267 |
| Profit After Tax | £-4,367 | £-4,276 | £-4,087 | £-3,893 | £-3,644 | £-20,267 |
| Change In Property Value | £3 | £3 | £5,799 | £10,351 | £13,775 | £29,931 |
| Net Return | £-4,364 | £-4,273 | £1,712 | £6,458 | £10,131 | £9,664 |
| Return From Rental Income (%) | -5% | -5% | -5% | -4% | -4% | -23% |
| Total Net Return (%) | -5% | -5% | 2% | 7% | 11% | 11% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change