Flat
NW11
4 beds
2 baths
Hamilton Road, Golders Green NW11
Initial Investment
£535,549First YearProfit From Rental Income
£50,914
↗ 10%After 5 Years
Change In Property Value
£158,883
↗ 20%After 5 Years
Return On Investment
39%
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 | £49,236 | £50,221 | £51,476 | £52,763 | £54,082 | £257,778 |
| Total Expenses | £38,664 | £38,808 | £38,977 | £39,149 | £39,324 | £194,921 |
| Profit Before Tax | £10,572 | £11,413 | £12,500 | £13,614 | £14,759 | £62,857 |
| Profit After Tax | £8,564 | £9,244 | £10,125 | £11,027 | £11,954 | £50,914 |
| Change In Property Value | £16,000 | £16,320 | £33,293 | £43,281 | £49,989 | £158,883 |
| Net Return | £24,564 | £25,564 | £43,418 | £54,308 | £61,944 | £209,797 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 5% | 5% | 8% | 10% | 12% | 39% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change