Flat
NW3
1 bed
1 bath
Arkwright Road, London NW3
London, England · NW3
View property listing
Initial Investment
£146,000First YearProfit From Rental Income
£-25,688
↘ -18%After 5 Years
Change In Property Value
£46,453
↗ 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 | £15,756 | £15,992 | £16,392 | £16,802 | £17,306 | £82,248 |
| Total Expenses | £21,429 | £21,499 | £21,582 | £21,667 | £21,760 | £107,937 |
| Profit Before Tax | £-5,673 | £-5,507 | £-5,190 | £-4,865 | £-4,454 | £-25,688 |
| Profit After Tax | £-5,673 | £-5,507 | £-5,190 | £-4,865 | £-4,454 | £-25,688 |
| Change In Property Value | £5 | £5 | £9,000 | £16,065 | £21,378 | £46,453 |
| Net Return | £-5,669 | £-5,502 | £3,810 | £11,200 | £16,925 | £20,764 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| 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