Flat
NW8
2 beds
2 baths
21 Wellington Road NW8
London, England · NW8
View property listing
Initial Investment
£268,500First YearProfit From Rental Income
£-33,837
↘ -13%After 5 Years
Change In Property Value
£82,583
↗ 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 | £28,800 | £29,232 | £29,963 | £30,712 | £31,633 | £150,340 |
| Total Expenses | £36,620 | £36,709 | £36,825 | £36,944 | £37,079 | £184,177 |
| Profit Before Tax | £-7,820 | £-7,477 | £-6,862 | £-6,232 | £-5,446 | £-33,837 |
| Profit After Tax | £-7,820 | £-7,477 | £-6,862 | £-6,232 | £-5,446 | £-33,837 |
| Change In Property Value | £8 | £8 | £16,000 | £28,561 | £38,006 | £82,583 |
| Net Return | £-7,812 | £-7,469 | £9,138 | £22,328 | £32,560 | £48,745 |
| 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