Flat
NW3
3 beds
2 baths
Primrose Hill Road, London NW3
London, England · NW3
View property listing
Initial Investment
£422,250First YearProfit From Rental Income
£-51,172
↘ -12%After 5 Years
Change In Property Value
£123,874
↗ 10%After 5 Years
Return On Investment
17%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £42,000 | £42,630 | £43,696 | £44,788 | £46,132 | £219,246 |
| Total Expenses | £53,810 | £53,919 | £54,069 | £54,222 | £54,399 | £270,418 |
| Profit Before Tax | £-11,810 | £-11,289 | £-10,373 | £-9,434 | £-8,267 | £-51,172 |
| Profit After Tax | £-11,810 | £-11,289 | £-10,373 | £-9,434 | £-8,267 | £-51,172 |
| Change In Property Value | £12 | £12 | £24,000 | £42,841 | £57,009 | £123,874 |
| Net Return | £-11,798 | £-11,277 | £13,628 | £33,407 | £48,742 | £72,702 |
| Return From Rental Income (%) | -3% | -3% | -2% | -2% | -2% | -12% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 17% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change