Flat
NW9
1 bed
1 bath
Damsel Walk, London NW9
London, England · NW9
View property listing
Initial Investment
£28,750First YearProfit From Rental Income
£-5,340
↘ -19%After 5 Years
Change In Property Value
£9,549
↗ 10%After 5 Years
Return On Investment
15%
To view year by year, rotate your phone horizontally.
Analysis
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £4,992 | £5,067 | £5,194 | £5,323 | £5,483 | £26,059 |
| Total Expenses | £6,169 | £6,223 | £6,278 | £6,335 | £6,394 | £31,399 |
| Profit Before Tax | £-1,177 | £-1,156 | £-1,085 | £-1,012 | £-911 | £-5,340 |
| Profit After Tax | £-1,177 | £-1,156 | £-1,085 | £-1,012 | £-911 | £-5,340 |
| Change In Property Value | £1 | £1 | £1,850 | £3,302 | £4,394 | £9,549 |
| Net Return | £-1,176 | £-1,155 | £765 | £2,291 | £3,484 | £4,209 |
| Return From Rental Income (%) | -4% | -4% | -4% | -4% | -3% | -19% |
| Total Net Return (%) | -4% | -4% | 3% | 8% | 12% | 15% |
Expense Distribution
Total Rental Income Vs. Total Expense
This is for information only, not legal or financial advice; estimates are subject to change