Flat
NW8
1 bed
1 bath
Henderson Drive, London NW8
London, England · NW8
View property listing
Initial Investment
£116,250First YearProfit From Rental Income
£-21,117
↘ -18%After 5 Years
Change In Property Value
£37,678
↗ 10%After 5 Years
Return On Investment
14%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £13,140 | £13,337 | £13,671 | £14,012 | £14,433 | £68,593 |
| Total Expenses | £17,795 | £17,861 | £17,937 | £18,015 | £18,100 | £89,709 |
| Profit Before Tax | £-4,655 | £-4,524 | £-4,267 | £-4,003 | £-3,667 | £-21,117 |
| Profit After Tax | £-4,655 | £-4,524 | £-4,267 | £-4,003 | £-3,667 | £-21,117 |
| Change In Property Value | £4 | £4 | £7,300 | £13,031 | £17,340 | £37,678 |
| Net Return | £-4,652 | £-4,520 | £3,033 | £9,028 | £13,673 | £16,562 |
| Return From Rental Income (%) | -4% | -4% | -4% | -3% | -3% | -18% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 14% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change