Flat
NW11
4 beds
2 baths
Golders Green Road, London NW11
Initial Investment
£438,924First YearProfit From Rental Income
£37,340
↗ 9%After 5 Years
Change In Property Value
£134,057
↗ 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 | £43,584 | £44,456 | £45,567 | £46,706 | £47,874 | £228,187 |
| Total Expenses | £35,997 | £36,196 | £36,411 | £36,632 | £36,852 | £182,089 |
| Profit Before Tax | £7,587 | £8,260 | £9,156 | £10,074 | £11,022 | £46,098 |
| Profit After Tax | £6,145 | £6,690 | £7,416 | £8,160 | £8,928 | £37,340 |
| Change In Property Value | £13,500 | £13,770 | £28,091 | £36,518 | £42,178 | £134,057 |
| Net Return | £19,645 | £20,460 | £35,507 | £44,678 | £51,106 | £171,397 |
| Return From Rental Income (%) | 1% | 2% | 2% | 2% | 2% | 9% |
| Total Net Return (%) | 4% | 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