Flat
NW11
6 beds
5 baths
Alba Gardens, Golders Green NW11
Initial Investment
£1,108,049First YearProfit From Rental Income
£111,856
↗ 10%After 5 Years
Change In Property Value
£287,975
↗ 20%After 5 Years
Return On Investment
36%
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 | £92,568 | £94,419 | £96,780 | £99,199 | £101,679 | £484,646 |
| Total Expenses | £68,786 | £69,017 | £69,296 | £69,582 | £69,872 | £346,552 |
| Profit Before Tax | £23,782 | £25,403 | £27,484 | £29,618 | £31,807 | £138,094 |
| Profit After Tax | £19,264 | £20,576 | £22,262 | £23,990 | £25,764 | £111,856 |
| Change In Property Value | £29,000 | £29,580 | £60,343 | £78,446 | £90,605 | £287,975 |
| Net Return | £48,264 | £50,156 | £82,605 | £102,437 | £116,369 | £399,831 |
| Return From Rental Income (%) | 2% | 2% | 2% | 2% | 2% | 10% |
| Total Net Return (%) | 4% | 5% | 7% | 9% | 11% | 36% |
Expense Distribution
Net Return Over 5 Years
This is for information only, not legal or financial advice; estimates are subject to change