Flat
NW3
1 bed
1 bath
Finchley Road, London NW3
London, England · NW3
View property listing
Initial Investment
£53,500First YearProfit From Rental Income
£-16,406
↘ -31%After 5 Years
Change In Property Value
£18,065
↗ 10%After 5 Years
Return On Investment
3%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £6,120 | £6,212 | £6,367 | £6,526 | £6,722 | £31,947 |
| Total Expenses | £9,555 | £9,610 | £9,669 | £9,729 | £9,791 | £48,354 |
| Profit Before Tax | £-3,435 | £-3,399 | £-3,302 | £-3,202 | £-3,069 | £-16,406 |
| Profit After Tax | £-3,435 | £-3,399 | £-3,302 | £-3,202 | £-3,069 | £-16,406 |
| Change In Property Value | £2 | £2 | £3,500 | £6,248 | £8,314 | £18,065 |
| Net Return | £-3,433 | £-3,397 | £198 | £3,045 | £5,245 | £1,659 |
| Return From Rental Income (%) | -6% | -6% | -6% | -6% | -6% | -31% |
| Total Net Return (%) | -6% | -6% | 0% | 6% | 10% | 3% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change