Flat
NW8
1 bed
1 bath
Wellington Road, London NW8
London, England · NW8
View property listing
Initial Investment
£231,750First YearProfit From Rental Income
£-30,767
↘ -13%After 5 Years
Change In Property Value
£71,744
↗ 10%After 5 Years
Return On Investment
18%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £25,020 | £25,395 | £26,030 | £26,681 | £27,481 | £130,608 |
| Total Expenses | £32,076 | £32,160 | £32,266 | £32,375 | £32,498 | £161,375 |
| Profit Before Tax | £-7,056 | £-6,764 | £-6,236 | £-5,694 | £-5,016 | £-30,767 |
| Profit After Tax | £-7,056 | £-6,764 | £-6,236 | £-5,694 | £-5,016 | £-30,767 |
| Change In Property Value | £7 | £7 | £13,900 | £24,812 | £33,018 | £71,744 |
| Net Return | £-7,049 | £-6,757 | £7,664 | £19,118 | £28,001 | £40,977 |
| Return From Rental Income (%) | -3% | -3% | -3% | -2% | -2% | -13% |
| Total Net Return (%) | -3% | -3% | 3% | 8% | 12% | 18% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change