Flat
NW3
0 beds
1 bath
Haverstock Hill NW3
London, England · NW3
View property listing
Initial Investment
£93,482First YearProfit From Rental Income
£-20,616
↘ -22%After 5 Years
Change In Property Value
£30,963
↗ 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 | £10,500 | £10,657 | £10,924 | £11,197 | £11,533 | £54,811 |
| Total Expenses | £14,951 | £15,012 | £15,082 | £15,153 | £15,229 | £75,427 |
| Profit Before Tax | £-4,451 | £-4,355 | £-4,158 | £-3,956 | £-3,696 | £-20,616 |
| Profit After Tax | £-4,451 | £-4,355 | £-4,158 | £-3,956 | £-3,696 | £-20,616 |
| Change In Property Value | £3 | £3 | £5,999 | £10,708 | £14,250 | £30,963 |
| Net Return | £-4,448 | £-4,352 | £1,841 | £6,752 | £10,554 | £10,348 |
| Return From Rental Income (%) | -5% | -5% | -4% | -4% | -4% | -22% |
| 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