Flat
NW8
0 beds
1 bath
29 Abercorn Place NW8
London, England · NW8
View property listing
Initial Investment
£93,500First YearProfit From Rental Income
£-19,216
↘ -21%After 5 Years
Change In Property Value
£30,969
↗ 10%After 5 Years
Return On Investment
13%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,800 | £10,962 | £11,236 | £11,517 | £11,862 | £56,377 |
| Total Expenses | £14,983 | £15,045 | £15,115 | £15,187 | £15,264 | £75,594 |
| Profit Before Tax | £-4,183 | £-4,083 | £-3,879 | £-3,670 | £-3,402 | £-19,216 |
| Profit After Tax | £-4,183 | £-4,083 | £-3,879 | £-3,670 | £-3,402 | £-19,216 |
| Change In Property Value | £3 | £3 | £6,000 | £10,710 | £14,252 | £30,969 |
| Net Return | £-4,180 | £-4,080 | £2,121 | £7,040 | £10,850 | £11,753 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -4% | -21% |
| Total Net Return (%) | -4% | -4% | 2% | 8% | 12% | 13% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change