Flat
NW11
2 beds
1 bath
Woodstock Avenue NW11
Initial Investment
£194,799First YearProfit From Rental Income
£-28,137
↘ -14%After 5 Years
Change In Property Value
£69,511
↗ 20%After 5 Years
Return On Investment
21%
Analysis
Swipe horizontally to view all years. Row labels stay visible.
| Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Total | |
|---|---|---|---|---|---|---|
| Total Rental Income | £10,980 | £11,200 | £11,480 | £11,767 | £12,061 | £57,487 |
| Total Expenses | £16,984 | £17,052 | £17,123 | £17,196 | £17,268 | £85,623 |
| Profit Before Tax | £-6,004 | £-5,853 | £-5,644 | £-5,429 | £-5,207 | £-28,137 |
| Profit After Tax | £-6,004 | £-5,853 | £-5,644 | £-5,429 | £-5,207 | £-28,137 |
| Change In Property Value | £7,000 | £7,140 | £14,566 | £18,935 | £21,870 | £69,511 |
| Net Return | £996 | £1,287 | £8,922 | £13,506 | £16,663 | £41,374 |
| Return From Rental Income (%) | -3% | -3% | -3% | -3% | -3% | -14% |
| Total Net Return (%) | 1% | 1% | 5% | 7% | 9% | 21% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change