Flat
NW3
2 beds
2 baths
Marlborough House, Finchley Road, Hampstead NW3
London, England · NW3
View property listing
Initial Investment
£181,000First YearProfit From Rental Income
£-29,120
↘ -16%After 5 Years
Change In Property Value
£56,776
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £19,248 | £19,537 | £20,025 | £20,526 | £21,142 | £100,477 |
| Total Expenses | £25,746 | £25,821 | £25,913 | £26,007 | £26,111 | £129,597 |
| Profit Before Tax | £-6,498 | £-6,284 | £-5,888 | £-5,481 | £-4,969 | £-29,120 |
| Profit After Tax | £-6,498 | £-6,284 | £-5,888 | £-5,481 | £-4,969 | £-29,120 |
| Change In Property Value | £6 | £6 | £11,000 | £19,635 | £26,129 | £56,776 |
| Net Return | £-6,493 | £-6,279 | £5,113 | £14,155 | £21,160 | £27,656 |
| Return From Rental Income (%) | -4% | -3% | -3% | -3% | -3% | -16% |
| Total Net Return (%) | -4% | -3% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change